Home › 148 Pearl, Somerville MA 02145 › Analyze

Property Analyzer

148 Pearl, Somerville MA 02145 — $1,599,000 · 4 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: $12,400 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$148,800/yr
Net operating income (NOI)$66,300/yr
Cap rate4.1%
GRM10.7
Loan amount$1,199,250
Mortgage (P&I)$7,979/mo
Annual cash flow$-29,444
Cash-on-cash return-7.4%
DSCR0.69

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

← Back to listing