Home › 20 Autumn St, Somerville MA 02145 › Analyze
Property Analyzer
20 Autumn St, Somerville MA 02145 — $1,699,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
20 Autumn St, Somerville MA 02145
$1,699,000 · 4 units · MLS# 73496489
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,400 (4 units)
Acquisition & financing (one-time)
Down payment%· $424,750 down
Operating (recurring)
Results
Gross scheduled income$148,800/yr
Net operating income (NOI)$78,836/yr
Cap rate4.6%
GRM11.4
Loan amount$1,274,250
Mortgage (P&I)$8,478/mo
Cash invested (down + CapEx)$424,750
Annual cash flow$-22,895
Cash-on-cash return-5.4%
DSCR0.77
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.