Home › 23 Bowdoin St, Medford MA 02155 › Analyze

Property Analyzer

23 Bowdoin St, Medford MA 02155 — $1,179,000 · 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: $5,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$67,200/yr
Net operating income (NOI)$22,632/yr
Cap rate1.9%
GRM17.5
Loan amount$884,250
Mortgage (P&I)$5,883/mo
Annual cash flow$-47,963
Cash-on-cash return-16.3%
DSCR0.32

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

← Back to listing