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.

39 Derby St, Somerville MA 02145
Investment Analysis

39 Derby St, Somerville MA 02145

$1,200,000 · 1 unit · MLS# 73529871
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $3,100 (1 units)

Acquisition & financing (one-time)

Down payment%· $300,000 down

Operating (recurring)

Results

Gross scheduled income$37,200/yr
Net operating income (NOI)$7,305/yr
Cap rate0.6%
GRM32.3
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$-64,548
Cash-on-cash return-21.5%
DSCR0.10

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

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook