Home › 371 Highland Ave, Somerville MA 02144 › Analyze

Property Analyzer

371 Highland Ave, Somerville MA 02144 — $4,995,000 · 0 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$74,400/yr
Net operating income (NOI)$-33,978/yr
Cap rate-0.7%
GRM67.1
Loan amount$3,746,250
Mortgage (P&I)$24,924/mo
Annual cash flow$-333,065
Cash-on-cash return-26.7%
DSCR-0.11

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

← Back to listing