Home › 49 Porter Street, Somerville MA 02143 › Analyze

Property Analyzer

49 Porter Street, Somerville MA 02143 — $2,396,000 · 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)$30,577/yr
Cap rate1.3%
GRM21.5
Loan amount$1,797,000
Mortgage (P&I)$11,955/mo
Annual cash flow$-112,889
Cash-on-cash return-18.8%
DSCR0.21

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

← Back to listing