Home › 548 High St, Medford MA 02155 › Analyze
Property Analyzer
548 High St, Medford MA 02155 — $1,200,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
548 High St, Medford MA 02155
$1,200,000 · 2 units · MLS# 73524052
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%· $300,000 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$28,680/yr
Cap rate2.4%
GRM17.9
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$-43,173
Cash-on-cash return-14.4%
DSCR0.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.