Home › 8 Parker Pl, Somerville MA 02143 › Analyze

Property Analyzer

8 Parker Pl, Somerville MA 02143 — $849,000 · 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)$32,358/yr
Cap rate3.8%
GRM11.4
Loan amount$636,750
Mortgage (P&I)$4,236/mo
Annual cash flow$-18,478
Cash-on-cash return-8.7%
DSCR0.64

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

← Back to listing