Home › 109 Walnut St, Somerville MA 02145 › Analyze

Property Analyzer

109 Walnut St, Somerville MA 02145 — $3,300,000 · 6 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: $18,600 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$223,200/yr
Net operating income (NOI)$85,026/yr
Cap rate2.6%
GRM14.8
Loan amount$2,475,000
Mortgage (P&I)$16,466/mo
Annual cash flow$-112,569
Cash-on-cash return-13.6%
DSCR0.43

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

← Back to listing