Home › 371 Highland Ave, Somerville MA 02144 › Analyze
Property Analyzer
371 Highland Ave, Somerville MA 02144 — $4,995,000 · 0 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
371 Highland Ave, Somerville MA 02144
$4,995,000 · 2 units · MLS# 73472112
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%· $1,248,750 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$-26,910/yr
Cap rate-0.5%
GRM67.1
Loan amount$3,746,250
Mortgage (P&I)$24,924/mo
Cash invested (down + CapEx)$1,248,750
Annual cash flow$-325,997
Cash-on-cash return-26.1%
DSCR-0.09
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.