Home › 54 Flint Street, Somerville MA 02145 › Analyze
Property Analyzer
54 Flint Street, Somerville MA 02145 — $960,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
54 Flint Street, Somerville MA 02145
$960,000 · 2 units · MLS# 73518664
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%· $240,000 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$37,650/yr
Cap rate3.9%
GRM12.9
Loan amount$720,000
Mortgage (P&I)$4,790/mo
Cash invested (down + CapEx)$240,000
Annual cash flow$-19,832
Cash-on-cash return-8.3%
DSCR0.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.