Home › 7 Jaques St, Somerville MA 02145 › Analyze

Property Analyzer

7 Jaques St, Somerville MA 02145 — $1,029,999 · 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: $6,200 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$74,400/yr
Net operating income (NOI)$29,462/yr
Cap rate2.9%
GRM13.8
Loan amount$772,499
Mortgage (P&I)$5,139/mo
Annual cash flow$-32,211
Cash-on-cash return-12.5%
DSCR0.48

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

← Back to listing