Home › 126 Summer St, Somerville MA 02143 › Analyze
Property Analyzer
126 Summer St, Somerville MA 02143 — $1,670,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
126 Summer St, Somerville MA 02143
$1,670,000 · 3 units · MLS# 73516983
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%· $417,500 down
Operating (recurring)
Results
Gross scheduled income$111,600/yr
Net operating income (NOI)$52,795/yr
Cap rate3.2%
GRM15.0
Loan amount$1,252,500
Mortgage (P&I)$8,333/mo
Cash invested (down + CapEx)$417,500
Annual cash flow$-47,200
Cash-on-cash return-11.3%
DSCR0.53
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.