Home › 51 Adams Avenue, Everett MA 02149 › Analyze
Property Analyzer
51 Adams Avenue, Everett MA 02149 — $720,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
51 Adams Avenue, Everett MA 02149
$720,000 · 2 units · MLS# 73516335
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $180,000 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$29,520/yr
Cap rate4.1%
GRM12.5
Loan amount$540,000
Mortgage (P&I)$3,593/mo
Cash invested (down + CapEx)$180,000
Annual cash flow$-13,592
Cash-on-cash return-7.6%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.