Home › 126-130 Summer Street, Somerville MA 02143 › Analyze

Property Analyzer

126-130 Summer Street, Somerville MA 02143 — $3,540,000 · 6 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: $18,600 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$223,200/yr
Net operating income (NOI)$81,186/yr
Cap rate2.3%
GRM15.9
Loan amount$2,655,000
Mortgage (P&I)$17,664/mo
Annual cash flow$-130,779
Cash-on-cash return-14.8%
DSCR0.38

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

← Back to listing