Home › 4-6 West Street, Medford MA 02155 › Analyze

Property Analyzer

4-6 West Street, Medford MA 02155 — $1,125,000 · 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)$23,496/yr
Cap rate2.1%
GRM16.7
Loan amount$843,750
Mortgage (P&I)$5,613/mo
Annual cash flow$-43,866
Cash-on-cash return-15.6%
DSCR0.35

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

← Back to listing