Home › 8 Douglas Ave., Somerville MA 02145 › Analyze
Property Analyzer
8 Douglas Ave., Somerville MA 02145 — $1,195,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
8 Douglas Ave., Somerville MA 02145
$1,195,000 · 2 units · MLS# 73519800
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%· $298,750 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$33,890/yr
Cap rate2.8%
GRM16.1
Loan amount$896,250
Mortgage (P&I)$5,963/mo
Cash invested (down + CapEx)$298,750
Annual cash flow$-37,663
Cash-on-cash return-12.6%
DSCR0.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.