Home › 162 Vine Street, Everett MA 02149 › Analyze
Property Analyzer
162 Vine Street, Everett MA 02149 — $1,299,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
162 Vine Street, Everett MA 02149
$1,299,000 · 3 units · MLS# 73519128
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (3 units)
Acquisition & financing (one-time)
Down payment%· $324,750 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$40,776/yr
Cap rate3.1%
GRM15.0
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Cash invested (down + CapEx)$324,750
Annual cash flow$-37,005
Cash-on-cash return-11.4%
DSCR0.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.