Home › 241 Highland Ave, Somerville MA 02143 › Analyze
Property Analyzer
241 Highland Ave, Somerville MA 02143 — $1,900,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
241 Highland Ave, Somerville MA 02143
$1,900,000 · 4 units · MLS# 73513408
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%· $475,000 down
Operating (recurring)
Results
Gross scheduled income$148,800/yr
Net operating income (NOI)$75,620/yr
Cap rate4.0%
GRM12.8
Loan amount$1,425,000
Mortgage (P&I)$9,481/mo
Cash invested (down + CapEx)$475,000
Annual cash flow$-38,147
Cash-on-cash return-8.0%
DSCR0.66
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.