Home › 19 Crocker Street, Somerville MA 02143 › Analyze
Property Analyzer
19 Crocker Street, Somerville MA 02143 — $1,575,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 Crocker Street, Somerville MA 02143
$1,575,000 · 2 units · MLS# 73527851
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%· $393,750 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$27,810/yr
Cap rate1.8%
GRM21.2
Loan amount$1,181,250
Mortgage (P&I)$7,859/mo
Cash invested (down + CapEx)$393,750
Annual cash flow$-66,497
Cash-on-cash return-16.9%
DSCR0.29
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.