Home › 233-235 Main Street, Everett MA 02149 › Analyze
Property Analyzer
233-235 Main Street, Everett MA 02149 — $960,000 · 1 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
233-235 Main Street, Everett MA 02149
$960,000 · 1 unit · MLS# 73497465
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,400 (1 units)
Acquisition & financing (one-time)
Down payment%· $240,000 down
Operating (recurring)
Results
Gross scheduled income$28,800/yr
Net operating income (NOI)$5,160/yr
Cap rate0.5%
GRM33.3
Loan amount$720,000
Mortgage (P&I)$4,790/mo
Cash invested (down + CapEx)$240,000
Annual cash flow$-52,322
Cash-on-cash return-21.8%
DSCR0.09
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.