Home › 81 Gilman, Somerville MA 02145 › Analyze

Property Analyzer

81 Gilman, Somerville MA 02145 — $1,680,000 · 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)$19,062/yr
Cap rate1.1%
GRM22.6
Loan amount$1,260,000
Mortgage (P&I)$8,383/mo
Annual cash flow$-81,532
Cash-on-cash return-19.4%
DSCR0.19

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

← Back to listing