Home › 17 Upland Rd, Everett MA 02149 › Analyze
Property Analyzer
17 Upland Rd, Everett MA 02149 — $1,200,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17 Upland Rd, Everett MA 02149
$1,200,000 · 3 units · MLS# 73502930
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%· $300,000 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$42,360/yr
Cap rate3.5%
GRM13.9
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$-29,493
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
