Home › 19 Crocker Street, Somerville MA 02143 › Analyze

Property Analyzer

19 Crocker Street, Somerville MA 02143 — $1,575,000 · 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)$20,742/yr
Cap rate1.3%
GRM21.2
Loan amount$1,181,250
Mortgage (P&I)$7,859/mo
Annual cash flow$-73,565
Cash-on-cash return-18.7%
DSCR0.22

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

← Back to listing