Home › 72 College Ave, Medford MA 02155 › Analyze
Property Analyzer
72 College Ave, Medford MA 02155 — $1,199,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
72 College Ave, Medford MA 02155
$1,199,000 · 2 units · MLS# 73502067
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%· $299,750 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$28,696/yr
Cap rate2.4%
GRM17.8
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Cash invested (down + CapEx)$299,750
Annual cash flow$-43,097
Cash-on-cash return-14.4%
DSCR0.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.