Home › 11 Sterling St., Somerville MA 02144 › Analyze

Property Analyzer

11 Sterling St., Somerville MA 02144 — $1,150,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

11 Sterling St., Somerville MA 02144
Investment Analysis

11 Sterling St., Somerville MA 02144

$1,150,000 · 2 units · MLS# 73499386
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%· $287,500 down

Operating (recurring)

Results

Gross scheduled income$74,400/yr
Net operating income (NOI)$34,610/yr
Cap rate3.0%
GRM15.5
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Cash invested (down + CapEx)$287,500
Annual cash flow$-34,249
Cash-on-cash return-11.9%
DSCR0.50

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing