Home › 15-17 Golden Avenue, Medford MA 02155 › Analyze

Property Analyzer

15-17 Golden Avenue, Medford MA 02155 — $1,399,000 · 3 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: $8,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$100,800/yr
Net operating income (NOI)$39,860/yr
Cap rate2.8%
GRM13.9
Loan amount$1,049,250
Mortgage (P&I)$6,981/mo
Annual cash flow$-43,908
Cash-on-cash return-12.6%
DSCR0.48

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

← Back to listing