Home › 67 Bonair St, Somerville MA 02145 › Analyze

Property Analyzer

67 Bonair St, Somerville MA 02145 — $2,100,000 · 5 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: $15,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$186,000/yr
Net operating income (NOI)$81,255/yr
Cap rate3.9%
GRM11.3
Loan amount$1,575,000
Mortgage (P&I)$10,479/mo
Annual cash flow$-44,487
Cash-on-cash return-8.5%
DSCR0.65

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

← Back to listing