Home › 15-17 Colby St, Medford MA 02155 › Analyze
Property Analyzer
15-17 Colby St, Medford MA 02155 — $1,290,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15-17 Colby St, Medford MA 02155
$1,290,000 · 2 units · MLS# 73490309
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $322,500 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$27,240/yr
Cap rate2.1%
GRM19.2
Loan amount$967,500
Mortgage (P&I)$6,437/mo
Cash invested (down + CapEx)$322,500
Annual cash flow$-50,002
Cash-on-cash return-15.5%
DSCR0.35
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.