Home › 72 College Ave, Medford MA 02155 › Analyze

Property Analyzer

72 College Ave, Medford MA 02155 — $1,199,000 · 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)$22,312/yr
Cap rate1.9%
GRM17.8
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Annual cash flow$-49,481
Cash-on-cash return-16.5%
DSCR0.31

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

← Back to listing