Home › 162 Vine Street, Everett MA 02149 › Analyze

Property Analyzer

162 Vine Street, Everett MA 02149 — $1,299,000 · 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: $7,200 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$32,568/yr
Cap rate2.5%
GRM15.0
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Annual cash flow$-45,213
Cash-on-cash return-13.9%
DSCR0.42

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

← Back to listing