Home › 71 Summer St, Everett MA 02149 › Analyze
Property Analyzer
71 Summer St, Everett MA 02149 — $865,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
71 Summer St, Everett MA 02149
$865,000 · 2 units · MLS# 73363521
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $216,250 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$27,200/yr
Cap rate3.1%
GRM15.0
Loan amount$648,750
Mortgage (P&I)$4,316/mo
Cash invested (down + CapEx)$216,250
Annual cash flow$-24,594
Cash-on-cash return-11.4%
DSCR0.53
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
