Home › 20 Hatch St, Everett MA 02149 › Analyze

Property Analyzer

20 Hatch St, Everett MA 02149 — $1,149,000 · 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: $9,600 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$115,200/yr
Net operating income (NOI)$52,752/yr
Cap rate4.6%
GRM10.0
Loan amount$861,750
Mortgage (P&I)$5,733/mo
Annual cash flow$-16,047
Cash-on-cash return-5.6%
DSCR0.77

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

← Back to listing