Home › 19 Willoughby Street, Somerville MA 02143 › Analyze
Property Analyzer
19 Willoughby Street, Somerville MA 02143 — $1,435,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 Willoughby Street, Somerville MA 02143
$1,435,000 · 2 units · MLS# 73505543
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,200 (2 units)
Acquisition & financing (one-time)
Down payment%· $358,750 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$30,050/yr
Cap rate2.1%
GRM19.3
Loan amount$1,076,250
Mortgage (P&I)$7,160/mo
Cash invested (down + CapEx)$358,750
Annual cash flow$-55,874
Cash-on-cash return-15.6%
DSCR0.35
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
