Home › 73 Bonair St, Somerville MA 02145 › Analyze

Property Analyzer

73 Bonair St, Somerville MA 02145 — $1,079,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $6,200 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$74,400/yr
Net operating income (NOI)$28,662/yr
Cap rate2.7%
GRM14.5
Loan amount$809,999
Mortgage (P&I)$5,389/mo
Annual cash flow$-36,005
Cash-on-cash return-13.3%
DSCR0.44

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing