Home › 123 Willis Ave, Medford MA 02155 › Analyze

Property Analyzer

123 Willis Ave, Medford MA 02155 — $977,000 · 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)$25,864/yr
Cap rate2.6%
GRM14.5
Loan amount$732,750
Mortgage (P&I)$4,875/mo
Annual cash flow$-32,636
Cash-on-cash return-13.4%
DSCR0.44

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

← Back to listing