Home › 48 Sea St, Weymouth MA 02191 › Analyze

Property Analyzer

48 Sea St, Weymouth MA 02191 — $675,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

48 Sea St, Weymouth MA 02191
Investment Analysis

48 Sea St, Weymouth MA 02191

$675,000 · 3 units · MLS# 73542363
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%· $168,750 down

Operating (recurring)

Results

Gross scheduled income$82,800/yr
Net operating income (NOI)$48,195/yr
Cap rate7.1%
GRM8.2
Loan amount$506,250
Mortgage (P&I)$3,368/mo
Cash invested (down + CapEx)$168,750
Annual cash flow$7,778
Cash-on-cash return4.6%
DSCR1.19

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

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook