Home › 11 Sterling St., Somerville MA 02144 › Analyze

Property Analyzer

11 Sterling St., Somerville MA 02144 — $1,150,000 · 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)$27,542/yr
Cap rate2.4%
GRM15.5
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Annual cash flow$-41,317
Cash-on-cash return-14.4%
DSCR0.40

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

← Back to listing