Home › 54 Flint Street, Somerville MA 02145 › Analyze

Property Analyzer

54 Flint Street, Somerville MA 02145 — $960,000 · 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)$30,582/yr
Cap rate3.2%
GRM12.9
Loan amount$720,000
Mortgage (P&I)$4,790/mo
Annual cash flow$-26,900
Cash-on-cash return-11.2%
DSCR0.53

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

← Back to listing