Home › 16 Woodville Street, Everett MA 02149 › Analyze

Property Analyzer

16 Woodville Street, Everett MA 02149 — $769,000 · 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)$23,264/yr
Cap rate3.0%
GRM13.4
Loan amount$576,750
Mortgage (P&I)$3,837/mo
Annual cash flow$-22,782
Cash-on-cash return-11.8%
DSCR0.51

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

← Back to listing