Home › 126 Summer St, Somerville MA 02143 › Analyze

Property Analyzer

126 Summer St, Somerville MA 02143 — $1,670,000 · 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: $9,300 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$111,600/yr
Net operating income (NOI)$42,193/yr
Cap rate2.5%
GRM15.0
Loan amount$1,252,500
Mortgage (P&I)$8,333/mo
Annual cash flow$-57,802
Cash-on-cash return-13.8%
DSCR0.42

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

← Back to listing