Home › 109 Walnut St, Somerville MA 02145 › Analyze
Property Analyzer
109 Walnut St, Somerville MA 02145 — $3,300,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
109 Walnut St, Somerville MA 02145
$3,300,000 · 6 units · MLS# 73508106
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $18,600 (6 units)
Acquisition & financing (one-time)
Down payment%· $825,000 down
Operating (recurring)
Results
Gross scheduled income$223,200/yr
Net operating income (NOI)$106,230/yr
Cap rate3.2%
GRM14.8
Loan amount$2,475,000
Mortgage (P&I)$16,466/mo
Cash invested (down + CapEx)$825,000
Annual cash flow$-91,365
Cash-on-cash return-11.1%
DSCR0.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.