Home › 76-78 Lewis Rd, Belmont MA 02478 › Analyze

Property Analyzer

76-78 Lewis Rd, Belmont MA 02478 — $1,699,000 · 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$43,200/yr
Net operating income (NOI)$-508/yr
Cap rate-0.0%
GRM39.3
Loan amount$1,274,250
Mortgage (P&I)$8,478/mo
Annual cash flow$-102,239
Cash-on-cash return-24.1%
DSCR-0.00

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

← Back to listing