Home › 23 Bowdoin St, Medford MA 02155 › Analyze
Property Analyzer
23 Bowdoin St, Medford MA 02155 — $1,179,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
23 Bowdoin St, Medford MA 02155
$1,179,000 · 2 units · MLS# 73497202
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%· $294,750 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$29,016/yr
Cap rate2.5%
GRM17.5
Loan amount$884,250
Mortgage (P&I)$5,883/mo
Cash invested (down + CapEx)$294,750
Annual cash flow$-41,579
Cash-on-cash return-14.1%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.