Home › 233-235 Main Street, Everett MA 02149 › Analyze

Property Analyzer

233-235 Main Street, Everett MA 02149 — $960,000 · 1 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: $2,400 (1 units)

Assumptions (edit anything)

Results

Gross scheduled income$28,800/yr
Net operating income (NOI)$2,424/yr
Cap rate0.3%
GRM33.3
Loan amount$720,000
Mortgage (P&I)$4,790/mo
Annual cash flow$-55,058
Cash-on-cash return-22.9%
DSCR0.04

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

← Back to listing