Home › 139-141 Bradford St, Everett MA 02149 › Analyze
Property Analyzer
139-141 Bradford St, Everett MA 02149 — $960,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
139-141 Bradford St, Everett MA 02149
$960,000 · 2 units · MLS# 73502173
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $240,000 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$25,680/yr
Cap rate2.7%
GRM16.7
Loan amount$720,000
Mortgage (P&I)$4,790/mo
Cash invested (down + CapEx)$240,000
Annual cash flow$-31,802
Cash-on-cash return-13.3%
DSCR0.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
