Home › 248 Powder House Blvd, Somerville MA 02144 › Analyze

Property Analyzer

248 Powder House Blvd, Somerville MA 02144 — $1,045,000 · 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)$29,222/yr
Cap rate2.8%
GRM14.0
Loan amount$783,750
Mortgage (P&I)$5,214/mo
Annual cash flow$-33,350
Cash-on-cash return-12.8%
DSCR0.47

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

← Back to listing