Home › 24 Short St, Norwood MA 02062 › Analyze
Property Analyzer
24 Short St, Norwood MA 02062 — $900,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 Short St, Norwood MA 02062
$900,000 · 2 units · MLS# 73524534
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $225,000 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$24,930/yr
Cap rate2.8%
GRM16.3
Loan amount$675,000
Mortgage (P&I)$4,491/mo
Cash invested (down + CapEx)$225,000
Annual cash flow$-28,960
Cash-on-cash return-12.9%
DSCR0.46
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.