Home › 9 Carter St, Everett MA 02149 › Analyze
Property Analyzer
9 Carter St, Everett MA 02149 — $1,100,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
9 Carter St, Everett MA 02149
$1,100,000 · 3 units · MLS# 73351735
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (3 units)
Acquisition & financing (one-time)
Down payment%· $275,000 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$43,960/yr
Cap rate4.0%
GRM12.7
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Cash invested (down + CapEx)$275,000
Annual cash flow$-21,905
Cash-on-cash return-8.0%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.