Home › 19 Bradford St, Everett MA 02149 › Analyze
Property Analyzer
19 Bradford St, Everett MA 02149 — $1,119,986 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 Bradford St, Everett MA 02149
$1,119,986 · 3 units · MLS# 73512849
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%· $279,997 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$43,640/yr
Cap rate3.9%
GRM13.0
Loan amount$839,990
Mortgage (P&I)$5,588/mo
Cash invested (down + CapEx)$279,997
Annual cash flow$-23,422
Cash-on-cash return-8.4%
DSCR0.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.