Home › 7 Stickney Ave, Somerville MA 02145 › Analyze
Property Analyzer
7 Stickney Ave, Somerville MA 02145 — $1,299,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Stickney Ave, Somerville MA 02145
$1,299,000 · 2 units · MLS# 73507527
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%· $324,750 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$32,226/yr
Cap rate2.5%
GRM17.5
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Cash invested (down + CapEx)$324,750
Annual cash flow$-45,555
Cash-on-cash return-14.0%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.