Home › 73 Francis St, Everett MA 02149 › Analyze

Property Analyzer

73 Francis St, Everett MA 02149 — $1,200,000 · 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)$34,152/yr
Cap rate2.8%
GRM13.9
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$-37,701
Cash-on-cash return-12.6%
DSCR0.48

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

← Back to listing