Home › 23 Day St, Somerville MA 02144 › Analyze
Property Analyzer
23 Day St, Somerville MA 02144 — $1,495,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
23 Day St, Somerville MA 02144
$1,495,000 · 2 units · MLS# 73520287
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%· $373,750 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$29,090/yr
Cap rate1.9%
GRM20.1
Loan amount$1,121,250
Mortgage (P&I)$7,460/mo
Cash invested (down + CapEx)$373,750
Annual cash flow$-60,426
Cash-on-cash return-16.2%
DSCR0.32
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.