Home › 427-429 High St, Dedham MA 02026 › Analyze

Property Analyzer

427-429 High St, Dedham MA 02026 — $1,050,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$9,876/yr
Cap rate0.9%
GRM24.3
Loan amount$787,500
Mortgage (P&I)$5,239/mo
Annual cash flow$-52,995
Cash-on-cash return-20.2%
DSCR0.16

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

← Back to listing