Home › 6 Bedford St Units 1f,3r&3f, Somerville MA 02143 › Analyze
Property Analyzer
6 Bedford St Units 1f,3r&3f, Somerville MA 02143 — $1,350,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6 Bedford St Units 1f,3r&3f, Somerville MA 02143
$1,350,000 · 3 units · MLS# 73514838
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,300 (3 units)
Acquisition & financing (one-time)
Down payment%· $337,500 down
Operating (recurring)
Results
Gross scheduled income$111,600/yr
Net operating income (NOI)$57,915/yr
Cap rate4.3%
GRM12.1
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Cash invested (down + CapEx)$337,500
Annual cash flow$-22,919
Cash-on-cash return-6.8%
DSCR0.72
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.