Home › 5-7 Beeden Pl, Westport MA 02790 › Analyze

Property Analyzer

5-7 Beeden Pl, Westport MA 02790 — $549,900 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$44,553/yr
Cap rate8.1%
GRM6.4
Loan amount$412,425
Mortgage (P&I)$2,744/mo
Annual cash flow$11,627
Cash-on-cash return8.5%
DSCR1.35

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

← Back to listing