Home › 33-35 Sewall Street, Somerville MA 02145 › Analyze

Property Analyzer

33-35 Sewall Street, Somerville MA 02145 — $1,650,000 · 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)$42,513/yr
Cap rate2.6%
GRM14.8
Loan amount$1,237,500
Mortgage (P&I)$8,233/mo
Annual cash flow$-56,284
Cash-on-cash return-13.6%
DSCR0.43

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

← Back to listing