Home › 178-180 Brookside Pkwy, Medford MA 02155 › Analyze

Property Analyzer

178-180 Brookside Pkwy, Medford MA 02155 — $999,999 · 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)$25,496/yr
Cap rate2.5%
GRM14.9
Loan amount$749,999
Mortgage (P&I)$4,990/mo
Annual cash flow$-34,381
Cash-on-cash return-13.8%
DSCR0.43

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

← Back to listing