Home › 38 Pembroke St, Medford MA 02155 › Analyze

Property Analyzer

38 Pembroke St, Medford MA 02155 — $1,299,900 · 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)$20,697/yr
Cap rate1.6%
GRM19.3
Loan amount$974,925
Mortgage (P&I)$6,486/mo
Annual cash flow$-57,137
Cash-on-cash return-17.6%
DSCR0.27

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

← Back to listing