Home › 43-45 Shirley St, Everett MA 02149 › Analyze

Property Analyzer

43-45 Shirley St, Everett MA 02149 — $959,900 · 3 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: $7,200 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$37,993/yr
Cap rate4.0%
GRM11.1
Loan amount$719,925
Mortgage (P&I)$4,790/mo
Annual cash flow$-19,483
Cash-on-cash return-8.1%
DSCR0.66

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

← Back to listing