Home › 8 Everett St, Somerville MA 02143 › Analyze

Property Analyzer

8 Everett St, Somerville MA 02143 — $2,400,000 · 6 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: $18,600 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$223,200/yr
Net operating income (NOI)$99,426/yr
Cap rate4.1%
GRM10.8
Loan amount$1,800,000
Mortgage (P&I)$11,975/mo
Annual cash flow$-44,279
Cash-on-cash return-7.4%
DSCR0.69

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

← Back to listing