Home › 126-130 Summer Street, Somerville MA 02143 › Analyze
Property Analyzer
126-130 Summer Street, Somerville MA 02143 — $3,540,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
126-130 Summer Street, Somerville MA 02143
$3,540,000 · 6 units · MLS# 73517041
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $18,600 (6 units)
Acquisition & financing (one-time)
Down payment%· $885,000 down
Operating (recurring)
Results
Gross scheduled income$223,200/yr
Net operating income (NOI)$102,390/yr
Cap rate2.9%
GRM15.9
Loan amount$2,655,000
Mortgage (P&I)$17,664/mo
Cash invested (down + CapEx)$885,000
Annual cash flow$-109,575
Cash-on-cash return-12.4%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.