Home › 32 Stone Ave, Somerville MA 02143 › Analyze

Property Analyzer

32 Stone Ave, Somerville MA 02143 — $1,299,900 · 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)$25,143/yr
Cap rate1.9%
GRM17.5
Loan amount$974,925
Mortgage (P&I)$6,486/mo
Annual cash flow$-52,691
Cash-on-cash return-16.2%
DSCR0.32

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

← Back to listing