Home › 52 Sterling St, Somerville MA 02144 › Analyze
Property Analyzer
52 Sterling St, Somerville MA 02144 — $1,075,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
52 Sterling St, Somerville MA 02144
$1,075,000 · 2 units · MLS# 73515501
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%· $268,750 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$35,810/yr
Cap rate3.3%
GRM14.4
Loan amount$806,250
Mortgage (P&I)$5,364/mo
Cash invested (down + CapEx)$268,750
Annual cash flow$-28,558
Cash-on-cash return-10.6%
DSCR0.56
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.