Home › 16-18 Columbus Avenue, Somerville MA 02143 › Analyze
Property Analyzer
16-18 Columbus Avenue, Somerville MA 02143 — $1,750,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16-18 Columbus Avenue, Somerville MA 02143
$1,750,000 · 2 units · MLS# 73476502
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%· $437,500 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$25,010/yr
Cap rate1.4%
GRM23.5
Loan amount$1,312,500
Mortgage (P&I)$8,732/mo
Cash invested (down + CapEx)$437,500
Annual cash flow$-79,775
Cash-on-cash return-18.2%
DSCR0.24
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
