Home › 16 Woodville Street, Everett MA 02149 › Analyze
Property Analyzer
16 Woodville Street, Everett MA 02149 — $769,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16 Woodville Street, Everett MA 02149
$769,000 · 2 units · MLS# 73503041
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%· $192,250 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$28,736/yr
Cap rate3.7%
GRM13.4
Loan amount$576,750
Mortgage (P&I)$3,837/mo
Cash invested (down + CapEx)$192,250
Annual cash flow$-17,310
Cash-on-cash return-9.0%
DSCR0.62
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.