Home › 92 Sheridan Ave, Medford MA 02155 › Analyze

Property Analyzer

92 Sheridan Ave, Medford MA 02155 — $1,150,000 · 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)$23,096/yr
Cap rate2.0%
GRM17.1
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Annual cash flow$-45,763
Cash-on-cash return-15.9%
DSCR0.34

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

← Back to listing