Home › 123 Willis Ave, Medford MA 02155 › Analyze
Property Analyzer
123 Willis Ave, Medford MA 02155 — $977,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
123 Willis Ave, Medford MA 02155
$977,000 · 2 units · MLS# 73503117
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%· $244,250 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$32,248/yr
Cap rate3.3%
GRM14.5
Loan amount$732,750
Mortgage (P&I)$4,875/mo
Cash invested (down + CapEx)$244,250
Annual cash flow$-26,252
Cash-on-cash return-10.7%
DSCR0.55
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.