Home › 39 Derby St, Somerville MA 02145 › Analyze

Property Analyzer

39 Derby St, Somerville MA 02145 — $1,200,000 · 1 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: $3,100 (1 units)

Assumptions (edit anything)

Results

Gross scheduled income$37,200/yr
Net operating income (NOI)$3,771/yr
Cap rate0.3%
GRM32.3
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$-68,082
Cash-on-cash return-22.7%
DSCR0.05

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

← Back to listing