Home › 175 Belmont St, Belmont MA 02478 › Analyze

Property Analyzer

175 Belmont St, Belmont MA 02478 — $2,150,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$5,614/yr
Cap rate0.3%
GRM33.2
Loan amount$1,612,500
Mortgage (P&I)$10,728/mo
Annual cash flow$-123,122
Cash-on-cash return-22.9%
DSCR0.04

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

← Back to listing