Home › 188 Willow Ave., Somerville MA 02144 › Analyze

Property Analyzer

188 Willow Ave., Somerville MA 02144 — $1,595,000 · 2 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: $6,200 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$74,400/yr
Net operating income (NOI)$20,422/yr
Cap rate1.3%
GRM21.4
Loan amount$1,196,250
Mortgage (P&I)$7,959/mo
Annual cash flow$-75,082
Cash-on-cash return-18.8%
DSCR0.21

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

← Back to listing