Home › 19 Bradford St, Everett MA 02149 › Analyze

Property Analyzer

19 Bradford St, Everett MA 02149 — $1,119,986 · 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: $7,200 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$35,432/yr
Cap rate3.2%
GRM13.0
Loan amount$839,990
Mortgage (P&I)$5,588/mo
Annual cash flow$-31,630
Cash-on-cash return-11.3%
DSCR0.53

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

← Back to listing