Home › 16 Oakes Street, Everett MA 02149 › Analyze
Property Analyzer
16 Oakes Street, Everett MA 02149 — $1,190,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16 Oakes Street, Everett MA 02149
$1,190,000 · 2 units · MLS# 73525594
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%· $297,500 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$22,000/yr
Cap rate1.8%
GRM20.7
Loan amount$892,500
Mortgage (P&I)$5,938/mo
Cash invested (down + CapEx)$297,500
Annual cash flow$-49,254
Cash-on-cash return-16.6%
DSCR0.31
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.