Home › 45 Jackson Rd, Somerville MA 02145 › Analyze

Property Analyzer

45 Jackson Rd, Somerville MA 02145 — $1,699,000 · 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)$41,729/yr
Cap rate2.5%
GRM15.2
Loan amount$1,274,250
Mortgage (P&I)$8,478/mo
Annual cash flow$-60,002
Cash-on-cash return-14.1%
DSCR0.41

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

← Back to listing