Home › 15 Kenneson Rd, Somerville MA 02145 › Analyze

Property Analyzer

15 Kenneson Rd, Somerville MA 02145 — $1,200,000 · 4 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: $12,400 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$148,800/yr
Net operating income (NOI)$72,684/yr
Cap rate6.1%
GRM8.1
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$831
Cash-on-cash return0.3%
DSCR1.01

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

← Back to listing