Home › 320 Fellsway West, Medford MA 02155 › Analyze

Property Analyzer

320 Fellsway West, Medford MA 02155 — $1,799,900 · 3 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: $8,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$100,800/yr
Net operating income (NOI)$33,445/yr
Cap rate1.9%
GRM17.9
Loan amount$1,349,925
Mortgage (P&I)$8,981/mo
Annual cash flow$-74,328
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