Home › 427-429 High St, Dedham MA 02026 › Analyze
Property Analyzer
427-429 High St, Dedham MA 02026 — $1,050,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
427-429 High St, Dedham MA 02026
$1,050,000 · 2 units · MLS# 73517070
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $262,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$13,980/yr
Cap rate1.3%
GRM24.3
Loan amount$787,500
Mortgage (P&I)$5,239/mo
Cash invested (down + CapEx)$262,500
Annual cash flow$-48,891
Cash-on-cash return-18.6%
DSCR0.22
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.