Home › 8 Douglas Ave., Somerville MA 02145 › Analyze

Property Analyzer

8 Douglas Ave., Somerville MA 02145 — $1,195,000 · 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)$26,822/yr
Cap rate2.2%
GRM16.1
Loan amount$896,250
Mortgage (P&I)$5,963/mo
Annual cash flow$-44,731
Cash-on-cash return-15.0%
DSCR0.37

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

← Back to listing