Home › 34 Franklin Ave, Somerville MA 02145 › Analyze

Property Analyzer

34 Franklin Ave, Somerville MA 02145 — $975,000 · 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)$30,342/yr
Cap rate3.1%
GRM13.1
Loan amount$731,250
Mortgage (P&I)$4,865/mo
Annual cash flow$-28,038
Cash-on-cash return-11.5%
DSCR0.52

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

← Back to listing