Home › 826 Broadway, Everett MA 02149 › Analyze
Property Analyzer
826 Broadway, Everett MA 02149 — $1,600,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
826 Broadway, Everett MA 02149
$1,600,000 · 4 units · MLS# 73497247
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,600 (4 units)
Acquisition & financing (one-time)
Down payment%· $400,000 down
Operating (recurring)
Results
Gross scheduled income$115,200/yr
Net operating income (NOI)$56,480/yr
Cap rate3.5%
GRM13.9
Loan amount$1,200,000
Mortgage (P&I)$7,984/mo
Cash invested (down + CapEx)$400,000
Annual cash flow$-39,324
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.