Home › 38-40 Hurd Street, Melrose MA 02176 › Analyze

Property Analyzer

38-40 Hurd Street, Melrose MA 02176 — $1,395,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$31,032/yr
Cap rate2.2%
GRM16.1
Loan amount$1,046,250
Mortgage (P&I)$6,961/mo
Annual cash flow$-52,497
Cash-on-cash return-15.1%
DSCR0.37

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

← Back to listing