Home › 5 Essex St, Somerville MA 02145 › Analyze

Property Analyzer

5 Essex St, Somerville MA 02145 — $1,188,000 · 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)$26,934/yr
Cap rate2.3%
GRM16.0
Loan amount$891,000
Mortgage (P&I)$5,928/mo
Annual cash flow$-44,200
Cash-on-cash return-14.9%
DSCR0.38

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

← Back to listing