Home › 295 Beacon St, Somerville MA 02143 › Analyze

Property Analyzer

295 Beacon St, Somerville MA 02143 — $1,200,000 · 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)$26,742/yr
Cap rate2.2%
GRM16.1
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$-45,111
Cash-on-cash return-15.0%
DSCR0.37

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

← Back to listing