Home › 50 Benoit St, Westport MA 02790 › Analyze

Property Analyzer

50 Benoit St, Westport MA 02790 — $625,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$16,676/yr
Cap rate2.7%
GRM14.5
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Annual cash flow$-20,747
Cash-on-cash return-13.3%
DSCR0.45

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

← Back to listing