Home › 18 Cottage Ave, Somerville MA 02144 › Analyze
Property Analyzer
18 Cottage Ave, Somerville MA 02144 — $2,200,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
18 Cottage Ave, Somerville MA 02144
$2,200,000 · 2 units · MLS# 73530520
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%· $550,000 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$17,810/yr
Cap rate0.8%
GRM29.6
Loan amount$1,650,000
Mortgage (P&I)$10,977/mo
Cash invested (down + CapEx)$550,000
Annual cash flow$-113,920
Cash-on-cash return-20.7%
DSCR0.14
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.