Home › 379 Somerville Avenue, Somerville MA 02143 › Analyze

Property Analyzer

379 Somerville Avenue, Somerville MA 02143 — $6,700,000 · 10 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: $31,000 (10 units)

Assumptions (edit anything)

Results

Gross scheduled income$372,000/yr
Net operating income (NOI)$122,510/yr
Cap rate1.8%
GRM18.0
Loan amount$5,025,000
Mortgage (P&I)$33,431/mo
Annual cash flow$-278,667
Cash-on-cash return-16.6%
DSCR0.31

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

← Back to listing