Home › 67 Bonair St, Somerville MA 02145 › Analyze
Property Analyzer
67 Bonair St, Somerville MA 02145 — $2,100,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
67 Bonair St, Somerville MA 02145
$2,100,000 · 5 units · MLS# 73526409
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $15,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $525,000 down
Operating (recurring)
Results
Gross scheduled income$186,000/yr
Net operating income (NOI)$98,925/yr
Cap rate4.7%
GRM11.3
Loan amount$1,575,000
Mortgage (P&I)$10,479/mo
Cash invested (down + CapEx)$525,000
Annual cash flow$-26,817
Cash-on-cash return-5.1%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.