Home › 232 Pearl St, Somerville MA 02145 › Analyze

Property Analyzer

232 Pearl St, Somerville MA 02145 — $1,099,000 · 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)$28,358/yr
Cap rate2.6%
GRM14.8
Loan amount$824,250
Mortgage (P&I)$5,484/mo
Annual cash flow$-37,447
Cash-on-cash return-13.6%
DSCR0.43

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

← Back to listing