Home › 18 Cottage Ave, Somerville MA 02144 › Analyze

Property Analyzer

18 Cottage Ave, Somerville MA 02144 — $2,200,000 · 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)$10,742/yr
Cap rate0.5%
GRM29.6
Loan amount$1,650,000
Mortgage (P&I)$10,977/mo
Annual cash flow$-120,988
Cash-on-cash return-22.0%
DSCR0.08

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

← Back to listing