Home › 1148 American Legion Hwy, Westport MA 02790 › Analyze

Property Analyzer

1148 American Legion Hwy, Westport MA 02790 — $1,595,000 · 13 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: $23,400 (13 units)

Assumptions (edit anything)

Results

Gross scheduled income$280,800/yr
Net operating income (NOI)$147,874/yr
Cap rate9.3%
GRM5.7
Loan amount$1,196,250
Mortgage (P&I)$7,959/mo
Annual cash flow$52,370
Cash-on-cash return13.1%
DSCR1.55

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

← Back to listing