Home › 17 Tufts Avenue, Everett MA 02149 › Analyze

Property Analyzer

17 Tufts Avenue, Everett MA 02149 — $989,900 · 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: $4,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$57,600/yr
Net operating income (NOI)$19,729/yr
Cap rate2.0%
GRM17.2
Loan amount$742,425
Mortgage (P&I)$4,939/mo
Annual cash flow$-39,543
Cash-on-cash return-16.0%
DSCR0.33

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

← Back to listing