Home › 51 Adams Avenue, Everett MA 02149 › Analyze

Property Analyzer

51 Adams Avenue, Everett MA 02149 — $720,000 · 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: $4,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$57,600/yr
Net operating income (NOI)$24,048/yr
Cap rate3.3%
GRM12.5
Loan amount$540,000
Mortgage (P&I)$3,593/mo
Annual cash flow$-19,064
Cash-on-cash return-10.6%
DSCR0.56

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

← Back to listing