Home › 441-445 Ferry St, Everett MA 02149 › Analyze

Property Analyzer

441-445 Ferry St, Everett MA 02149 — $1,199,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

441-445 Ferry St, Everett MA 02149
Investment Analysis

441-445 Ferry St, Everett MA 02149

$1,199,900 · 4 units · MLS# 73562811
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $9,600 (4 units)

Acquisition & financing (one-time)

Down payment%· $299,975 down

Operating (recurring)

Results

Gross scheduled income$115,200/yr
Net operating income (NOI)$62,881/yr
Cap rate5.2%
GRM10.4
Loan amount$899,925
Mortgage (P&I)$5,987/mo
Cash invested (down + CapEx)$299,975
Annual cash flow$-8,966
Cash-on-cash return-3.0%
DSCR0.88

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

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook