Home › 15-17 Golden Avenue, Medford MA 02155 › Analyze
Property Analyzer
15-17 Golden Avenue, Medford MA 02155 — $1,399,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15-17 Golden Avenue, Medford MA 02155
$1,399,000 · 3 units · MLS# 73498708
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $8,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $349,750 down
Operating (recurring)
Results
Gross scheduled income$100,800/yr
Net operating income (NOI)$49,436/yr
Cap rate3.5%
GRM13.9
Loan amount$1,049,250
Mortgage (P&I)$6,981/mo
Cash invested (down + CapEx)$349,750
Annual cash flow$-34,332
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.