Home › 159 Pearl Street, Somerville MA 02145 › Analyze

Property Analyzer

159 Pearl Street, Somerville MA 02145 — $1,999,900 · 4 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: $12,400 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$148,800/yr
Net operating income (NOI)$59,885/yr
Cap rate3.0%
GRM13.4
Loan amount$1,499,925
Mortgage (P&I)$9,979/mo
Annual cash flow$-59,863
Cash-on-cash return-12.0%
DSCR0.50

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

← Back to listing