Home › 91 Dudley St, Medford MA 02155 › Analyze
Property Analyzer
91 Dudley St, Medford MA 02155 — $1,285,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
91 Dudley St, Medford MA 02155
$1,285,000 · 2 units · MLS# 73524507
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%· $321,250 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$27,320/yr
Cap rate2.1%
GRM19.1
Loan amount$963,750
Mortgage (P&I)$6,412/mo
Cash invested (down + CapEx)$321,250
Annual cash flow$-49,622
Cash-on-cash return-15.4%
DSCR0.36
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.