Home › 403-405 Reedsdale Rd, Milton MA 02186 › Analyze

Property Analyzer

403-405 Reedsdale Rd, Milton MA 02186 — $1,550,000 · 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)$1,876/yr
Cap rate0.1%
GRM35.9
Loan amount$1,162,500
Mortgage (P&I)$7,734/mo
Annual cash flow$-90,934
Cash-on-cash return-23.5%
DSCR0.02

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

← Back to listing