Home › 178-180 Brookside Pkwy, Medford MA 02155 › Analyze
Property Analyzer
178-180 Brookside Pkwy, Medford MA 02155 — $999,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
178-180 Brookside Pkwy, Medford MA 02155
$999,999 · 2 units · MLS# 73531139
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%· $250,000 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$31,880/yr
Cap rate3.2%
GRM14.9
Loan amount$749,999
Mortgage (P&I)$4,990/mo
Cash invested (down + CapEx)$250,000
Annual cash flow$-27,997
Cash-on-cash return-11.2%
DSCR0.53
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.