Home › 30 Clarendon Ave, Somerville MA 02144 › Analyze

Property Analyzer

30 Clarendon Ave, Somerville MA 02144 — $1,875,000 · 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)$38,913/yr
Cap rate2.1%
GRM16.8
Loan amount$1,406,250
Mortgage (P&I)$9,356/mo
Annual cash flow$-73,357
Cash-on-cash return-15.6%
DSCR0.35

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

← Back to listing