Home › 13-15 Gay Street, Westwood MA 02090 › Analyze

Property Analyzer

13-15 Gay Street, Westwood MA 02090 — $945,000 · 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)$11,556/yr
Cap rate1.2%
GRM21.9
Loan amount$708,750
Mortgage (P&I)$4,715/mo
Annual cash flow$-45,028
Cash-on-cash return-19.1%
DSCR0.20

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

← Back to listing