Home › 17 Tufts Avenue, Everett MA 02149 › Analyze
Property Analyzer
17 Tufts Avenue, Everett MA 02149 — $989,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17 Tufts Avenue, Everett MA 02149
$989,900 · 2 units · MLS# 73521237
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $247,475 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$25,201/yr
Cap rate2.5%
GRM17.2
Loan amount$742,425
Mortgage (P&I)$4,939/mo
Cash invested (down + CapEx)$247,475
Annual cash flow$-34,071
Cash-on-cash return-13.8%
DSCR0.43
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.