Home › 32 Stone Ave, Somerville MA 02143 › Analyze
Property Analyzer
32 Stone Ave, Somerville MA 02143 — $1,299,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
32 Stone Ave, Somerville MA 02143
$1,299,900 · 2 units · MLS# 73518575
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%· $324,975 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$32,211/yr
Cap rate2.5%
GRM17.5
Loan amount$974,925
Mortgage (P&I)$6,486/mo
Cash invested (down + CapEx)$324,975
Annual cash flow$-45,623
Cash-on-cash return-14.0%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.