Home › 24 Linden St, Medford MA 02155 › Analyze

Property Analyzer

24 Linden St, Medford MA 02155 — $1,975,000 · 8 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: $22,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$268,800/yr
Net operating income (NOI)$134,384/yr
Cap rate6.8%
GRM7.3
Loan amount$1,481,250
Mortgage (P&I)$9,855/mo
Annual cash flow$16,126
Cash-on-cash return3.3%
DSCR1.14

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

← Back to listing