Home › 77 Swan St, Everett MA 02149 › Analyze

Property Analyzer

77 Swan St, Everett MA 02149 — $1,299,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

77 Swan St, Everett MA 02149
Investment Analysis

77 Swan St, Everett MA 02149

$1,299,000 · 3 units · MLS# 73505706
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%· $324,750 down

Operating (recurring)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$40,776/yr
Cap rate3.1%
GRM15.0
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Cash invested (down + CapEx)$324,750
Annual cash flow$-37,005
Cash-on-cash return-11.4%
DSCR0.52

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

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook