Home › 27 Princeton St, Medford MA 02155 › Analyze

Property Analyzer

27 Princeton St, Medford MA 02155 — $1,475,000 · 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)$17,896/yr
Cap rate1.2%
GRM21.9
Loan amount$1,106,250
Mortgage (P&I)$7,360/mo
Annual cash flow$-70,423
Cash-on-cash return-19.1%
DSCR0.20

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

← Back to listing