Home › 159 Jefferson Avenue, Everett MA 02149 › Analyze
Property Analyzer
159 Jefferson Avenue, Everett MA 02149 — $829,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
159 Jefferson Avenue, Everett MA 02149
$829,000 · 2 units · MLS# 73505897
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%· $207,250 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$27,776/yr
Cap rate3.4%
GRM14.4
Loan amount$621,750
Mortgage (P&I)$4,137/mo
Cash invested (down + CapEx)$207,250
Annual cash flow$-21,862
Cash-on-cash return-10.5%
DSCR0.56
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.