Home › 15 Kenneson Rd, Somerville MA 02145 › Analyze
Property Analyzer
15 Kenneson Rd, Somerville MA 02145 — $1,200,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15 Kenneson Rd, Somerville MA 02145
$1,200,000 · 4 units · MLS# 73516128
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,400 (4 units)
Acquisition & financing (one-time)
Down payment%· $300,000 down
Operating (recurring)
Results
Gross scheduled income$148,800/yr
Net operating income (NOI)$86,820/yr
Cap rate7.2%
GRM8.1
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$14,967
Cash-on-cash return5.0%
DSCR1.21
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.