Home › 130 Summer St, Somerville MA 02143 › Analyze
Property Analyzer
130 Summer St, Somerville MA 02143 — $1,870,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
130 Summer St, Somerville MA 02143
$1,870,000 · 3 units · MLS# 73517002
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,300 (3 units)
Acquisition & financing (one-time)
Down payment%· $467,500 down
Operating (recurring)
Results
Gross scheduled income$111,600/yr
Net operating income (NOI)$49,595/yr
Cap rate2.7%
GRM16.8
Loan amount$1,402,500
Mortgage (P&I)$9,331/mo
Cash invested (down + CapEx)$467,500
Annual cash flow$-62,375
Cash-on-cash return-13.3%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.