Home › 6 Bedford St Units 1f,3r&3f, Somerville MA 02143 › Analyze

Property Analyzer

6 Bedford St Units 1f,3r&3f, Somerville MA 02143 — $1,350,000 · 3 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: $9,300 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$111,600/yr
Net operating income (NOI)$47,313/yr
Cap rate3.5%
GRM12.1
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Annual cash flow$-33,521
Cash-on-cash return-9.9%
DSCR0.59

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

← Back to listing