Home › 5-7 Abbott Street, Wellesley MA 02482 › Analyze

Property Analyzer

5-7 Abbott Street, Wellesley MA 02482 — $3,900,000 · 7 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: $12,600 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$151,200/yr
Net operating income (NOI)$30,966/yr
Cap rate0.8%
GRM25.8
Loan amount$2,925,000
Mortgage (P&I)$19,460/mo
Annual cash flow$-202,555
Cash-on-cash return-20.8%
DSCR0.13

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

← Back to listing