Home › 66 Gordon St, Somerville MA 02144 › Analyze

Property Analyzer

66 Gordon St, Somerville MA 02144 — $1,399,000 · 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)$23,558/yr
Cap rate1.7%
GRM18.8
Loan amount$1,049,250
Mortgage (P&I)$6,981/mo
Annual cash flow$-60,210
Cash-on-cash return-17.2%
DSCR0.28

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

← Back to listing