Home › 142 Cross St, Somerville MA 02145 › Analyze
Property Analyzer
142 Cross St, Somerville MA 02145 — $849,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
142 Cross St, Somerville MA 02145
$849,900 · 3 units · MLS# 73444203
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,300 (3 units)
Acquisition & financing (one-time)
Down payment%· $212,475 down
Operating (recurring)
Results
Gross scheduled income$111,600/yr
Net operating income (NOI)$65,916/yr
Cap rate7.8%
GRM7.6
Loan amount$637,425
Mortgage (P&I)$4,241/mo
Cash invested (down + CapEx)$212,475
Annual cash flow$15,026
Cash-on-cash return7.1%
DSCR1.30
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.