Home › 22 Bolster St, Everett MA 02149 › Analyze
Property Analyzer
22 Bolster St, Everett MA 02149 — $809,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
22 Bolster St, Everett MA 02149
$809,999 · 3 units · MLS# 73592940
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (3 units)
Acquisition & financing (one-time)
Down payment%· $202,500 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$48,600/yr
Cap rate6.0%
GRM9.4
Loan amount$607,499
Mortgage (P&I)$4,042/mo
Cash invested (down + CapEx)$202,500
Annual cash flow$100
Cash-on-cash return0.0%
DSCR1.00
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
