Boston Investing | Listings

297 Elm St, Somerset MA 02726 — $950,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $3,600 (2 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$43,200/yr

Net operating income (NOI)$11,476/yr

Cap rate1.2%

GRM22.0

Loan amount$712,500

Mortgage (P&I)$4,740/mo

Annual cash flow$-45,407

Cash-on-cash return-19.1%

DSCR0.20

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

Property Analyzer