Home › 188 Willow Ave., Somerville MA 02144 › Analyze
Property Analyzer
188 Willow Ave., Somerville MA 02144 — $1,595,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
188 Willow Ave., Somerville MA 02144
$1,595,000 · 2 units · MLS# 73529822
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%· $398,750 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$27,490/yr
Cap rate1.7%
GRM21.4
Loan amount$1,196,250
Mortgage (P&I)$7,959/mo
Cash invested (down + CapEx)$398,750
Annual cash flow$-68,014
Cash-on-cash return-17.1%
DSCR0.29
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.