Home › 59 Harvard St, Everett MA 02149 › Analyze

Property Analyzer

59 Harvard St, Everett MA 02149 — $749,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

59 Harvard St, Everett MA 02149
Investment Analysis

59 Harvard St, Everett MA 02149

$749,900 · 3 units · MLS# 73378490
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $7,200 (3 units)

Acquisition & financing (one-time)

Down payment%· $187,475 down

Operating (recurring)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$49,561/yr
Cap rate6.6%
GRM8.7
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,475
Annual cash flow$4,659
Cash-on-cash return2.5%
DSCR1.10

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook