Home › 21 Cross Street, Somerville MA 02145 › Analyze
Property Analyzer
21 Cross Street, Somerville MA 02145 — $1,250,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
21 Cross Street, Somerville MA 02145
$1,250,000 · 2 units · MLS# 73528665
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%· $312,500 down
Operating (recurring)
Results
Gross scheduled income$74,400/yr
Net operating income (NOI)$33,010/yr
Cap rate2.6%
GRM16.8
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Cash invested (down + CapEx)$312,500
Annual cash flow$-41,837
Cash-on-cash return-13.4%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.