Home › 15 Dean St, Everett MA 02149 › Analyze
Property Analyzer
15 Dean St, Everett MA 02149 — $649,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15 Dean St, Everett MA 02149
$649,000 · 3 units · MLS# 73511864
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (3 units)
Acquisition & financing (one-time)
Down payment%· $162,250 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$51,176/yr
Cap rate7.9%
GRM7.5
Loan amount$486,750
Mortgage (P&I)$3,238/mo
Cash invested (down + CapEx)$162,250
Annual cash flow$12,316
Cash-on-cash return7.6%
DSCR1.32
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.