Home › 548 High St, Medford MA 02155 › Analyze

Property Analyzer

548 High St, Medford MA 02155 — $1,200,000 · 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)$22,296/yr
Cap rate1.9%
GRM17.9
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$-49,557
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