Home › 21-23 Westmore Road, Boston MA 02126 › Analyze

Property Analyzer

21-23 Westmore Road, Boston MA 02126 — $1,150,000 · 2 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$30,506/yr
Cap rate2.7%
GRM14.5
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Annual cash flow$-38,353
Cash-on-cash return-13.3%
DSCR0.44

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

← Back to listing