Home › 71-73 Oak St, Somerville MA 02143 › Analyze

Property Analyzer

71-73 Oak St, Somerville MA 02143 — $3,300,000 · 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: $9,300 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$111,600/yr
Net operating income (NOI)$16,113/yr
Cap rate0.5%
GRM29.6
Loan amount$2,475,000
Mortgage (P&I)$16,466/mo
Annual cash flow$-181,482
Cash-on-cash return-22.0%
DSCR0.08

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

← Back to listing