Home › 340 Main St, Everett MA 02149 › Analyze
Property Analyzer
340 Main St, Everett MA 02149 — $1,849,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
340 Main St, Everett MA 02149
$1,849,999 · 2 units · MLS# 73421008
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $462,500 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$11,440/yr
Cap rate0.6%
GRM32.1
Loan amount$1,387,499
Mortgage (P&I)$9,231/mo
Cash invested (down + CapEx)$462,500
Annual cash flow$-99,333
Cash-on-cash return-21.5%
DSCR0.10
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
