Home › 26-28 Pitcher Ave, Medford MA 02155 › Analyze

Property Analyzer

26-28 Pitcher Ave, Medford MA 02155 — $1,999,000 · 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)$9,512/yr
Cap rate0.5%
GRM29.7
Loan amount$1,499,250
Mortgage (P&I)$9,975/mo
Annual cash flow$-110,183
Cash-on-cash return-22.0%
DSCR0.08

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

← Back to listing