Home › 50 Gledhill Ave, Everett MA 02149 › Analyze
Property Analyzer
50 Gledhill Ave, Everett MA 02149 — $1,199,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
50 Gledhill Ave, Everett MA 02149
$1,199,900 · 3 units · MLS# 73389279
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%· $299,975 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$42,361/yr
Cap rate3.5%
GRM13.9
Loan amount$899,925
Mortgage (P&I)$5,987/mo
Cash invested (down + CapEx)$299,975
Annual cash flow$-29,486
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
