Home › 7 Jaques St, Somerville MA 02145 › Analyze
Property Analyzer
7 Jaques St, Somerville MA 02145 — $1,029,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Jaques St, Somerville MA 02145
$1,029,999 · 2 units · MLS# 73491171
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%· $257,500 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$36,530/yr
Cap rate3.5%
GRM13.8
Loan amount$772,499
Mortgage (P&I)$5,139/mo
Cash invested (down + CapEx)$257,500
Annual cash flow$-25,143
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.