Home › 81-83 South Rd, Bedford MA 01730 › Analyze

Property Analyzer

81-83 South Rd, Bedford MA 01730 — $1,558,000 · 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$15,086/yr
Cap rate1.0%
GRM24.0
Loan amount$1,168,500
Mortgage (P&I)$7,774/mo
Annual cash flow$-78,203
Cash-on-cash return-20.1%
DSCR0.16

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

← Back to listing