Home › 3 Lee Street, Somerville MA 02145 › Analyze

Property Analyzer

3 Lee Street, Somerville MA 02145 — $1,850,000 · 6 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: $18,600 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$223,200/yr
Net operating income (NOI)$108,226/yr
Cap rate5.9%
GRM8.3
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Annual cash flow$-2,547
Cash-on-cash return-0.6%
DSCR0.98

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

← Back to listing