Home › 43-45 Shirley St, Everett MA 02149 › Analyze
Property Analyzer
43-45 Shirley St, Everett MA 02149 — $959,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
43-45 Shirley St, Everett MA 02149
$959,900 · 3 units · MLS# 73523583
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%· $239,975 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$46,201/yr
Cap rate4.8%
GRM11.1
Loan amount$719,925
Mortgage (P&I)$4,790/mo
Cash invested (down + CapEx)$239,975
Annual cash flow$-11,275
Cash-on-cash return-4.7%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.