Home › 142 Cross St, Somerville MA 02145 › Analyze

Property Analyzer

142 Cross St, Somerville MA 02145 — $849,900 · 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)$55,314/yr
Cap rate6.5%
GRM7.6
Loan amount$637,425
Mortgage (P&I)$4,241/mo
Annual cash flow$4,424
Cash-on-cash return2.1%
DSCR1.09

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

← Back to listing