Home › 73 Bonair St, Somerville MA 02145 › Analyze
Property Analyzer
73 Bonair St, Somerville MA 02145 — $1,079,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
73 Bonair St, Somerville MA 02145
$1,079,999 · 2 units · MLS# 73491172
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,200 (2 units)
Acquisition & financing (one-time)
Down payment%· $270,000 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$35,730/yr
Cap rate3.3%
GRM14.5
Loan amount$809,999
Mortgage (P&I)$5,389/mo
Cash invested (down + CapEx)$270,000
Annual cash flow$-28,937
Cash-on-cash return-10.7%
DSCR0.55
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.