Home › 244 Washington Street, Norwood MA 02062 › Analyze

Property Analyzer

244 Washington Street, Norwood MA 02062 — $1,150,000 · 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: $6,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$82,800/yr
Net operating income (NOI)$32,729/yr
Cap rate2.8%
GRM13.9
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Annual cash flow$-36,130
Cash-on-cash return-12.6%
DSCR0.48

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

← Back to listing