Home › 15 Atherton Street, Somerville MA 02143 › Analyze

Property Analyzer

15 Atherton Street, Somerville MA 02143 — $1,850,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

15 Atherton Street, Somerville MA 02143
Investment Analysis

15 Atherton Street, Somerville MA 02143

$1,850,000 · 3 units · MLS# 73496733
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $9,300 (3 units)

Acquisition & financing (one-time)

Down payment%· $462,500 down

Operating (recurring)

Results

Gross scheduled income$111,600/yr
Net operating income (NOI)$49,915/yr
Cap rate2.7%
GRM16.6
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Cash invested (down + CapEx)$462,500
Annual cash flow$-60,858
Cash-on-cash return-13.2%
DSCR0.45

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing