Home › 41 Derby St, Somerville MA 02145 › Analyze

Property Analyzer

41 Derby St, Somerville MA 02145 — $1,888,888 · 3 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: $9,300 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$111,600/yr
Net operating income (NOI)$38,690/yr
Cap rate2.0%
GRM16.9
Loan amount$1,416,666
Mortgage (P&I)$9,425/mo
Annual cash flow$-74,411
Cash-on-cash return-15.8%
DSCR0.34

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

← Back to listing