Home › 38-40 Hurd Street, Melrose MA 02176 › Analyze
Property Analyzer
38-40 Hurd Street, Melrose MA 02176 — $1,395,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
38-40 Hurd Street, Melrose MA 02176
$1,395,000 · 4 units · MLS# 73521788
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $348,750 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$39,240/yr
Cap rate2.8%
GRM16.1
Loan amount$1,046,250
Mortgage (P&I)$6,961/mo
Cash invested (down + CapEx)$348,750
Annual cash flow$-44,289
Cash-on-cash return-12.7%
DSCR0.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.