Home › 20 Hatch St, Everett MA 02149 › Analyze
Property Analyzer
20 Hatch St, Everett MA 02149 — $1,149,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
20 Hatch St, Everett MA 02149
$1,149,000 · 4 units · MLS# 73509959
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,600 (4 units)
Acquisition & financing (one-time)
Down payment%· $287,250 down
Operating (recurring)
Results
Gross scheduled income$115,200/yr
Net operating income (NOI)$63,696/yr
Cap rate5.5%
GRM10.0
Loan amount$861,750
Mortgage (P&I)$5,733/mo
Cash invested (down + CapEx)$287,250
Annual cash flow$-5,103
Cash-on-cash return-1.8%
DSCR0.93
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.