Home › 24 Linden St, Medford MA 02155 › Analyze
Property Analyzer
24 Linden St, Medford MA 02155 — $1,975,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 Linden St, Medford MA 02155
$1,975,000 · 8 units · MLS# 73493817
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $22,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $493,750 down
Operating (recurring)
Results
Gross scheduled income$268,800/yr
Net operating income (NOI)$159,920/yr
Cap rate8.1%
GRM7.3
Loan amount$1,481,250
Mortgage (P&I)$9,855/mo
Cash invested (down + CapEx)$493,750
Annual cash flow$41,662
Cash-on-cash return8.4%
DSCR1.35
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.