Home › 13 Warwick Street, Somerville MA 02144 › Analyze

Property Analyzer

13 Warwick Street, Somerville MA 02144 — $16,950,000 · 28 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: $86,800 (28 units)

Assumptions (edit anything)

Results

Gross scheduled income$1,041,600/yr
Net operating income (NOI)$371,988/yr
Cap rate2.2%
GRM16.3
Loan amount$12,712,500
Mortgage (P&I)$84,577/mo
Annual cash flow$-642,931
Cash-on-cash return-15.2%
DSCR0.37

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

← Back to listing