Home › 152-154 Glen St, Somerville MA 02145 › Analyze
Property Analyzer
152-154 Glen St, Somerville MA 02145 — $1,798,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
152-154 Glen St, Somerville MA 02145
$1,798,000 · 3 units · MLS# 73528936
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,300 (3 units)
Acquisition & financing (one-time)
Down payment%· $449,500 down
Operating (recurring)
Results
Gross scheduled income$111,600/yr
Net operating income (NOI)$50,747/yr
Cap rate2.8%
GRM16.1
Loan amount$1,348,500
Mortgage (P&I)$8,972/mo
Cash invested (down + CapEx)$449,500
Annual cash flow$-56,912
Cash-on-cash return-12.7%
DSCR0.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.