Home › 244 Washington Street, Norwood MA 02062 › Analyze

Property Analyzer

244 Washington Street, Norwood MA 02062 — $1,150,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

244 Washington Street, Norwood MA 02062
Investment Analysis

244 Washington Street, Norwood MA 02062

$1,150,000 · 3 units · MLS# 73516373
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $6,900 (3 units)

Acquisition & financing (one-time)

Down payment%· $287,500 down

Operating (recurring)

Results

Gross scheduled income$82,800/yr
Net operating income (NOI)$40,595/yr
Cap rate3.5%
GRM13.9
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Cash invested (down + CapEx)$287,500
Annual cash flow$-28,264
Cash-on-cash return-9.8%
DSCR0.59

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing