Home › 7 Stickney Ave, Somerville MA 02145 › Analyze

Property Analyzer

7 Stickney Ave, Somerville MA 02145 — $1,299,000 · 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)$25,158/yr
Cap rate1.9%
GRM17.5
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Annual cash flow$-52,623
Cash-on-cash return-16.2%
DSCR0.32

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

← Back to listing