Home › 15 Atherton Street, Somerville MA 02143 › Analyze

Property Analyzer

15 Atherton Street, Somerville MA 02143 — $1,850,000 · 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)$39,313/yr
Cap rate2.1%
GRM16.6
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Annual cash flow$-71,460
Cash-on-cash return-15.5%
DSCR0.35

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

← Back to listing