Home › 67 Pleasant St, Weymouth MA 02190 › Analyze

Property Analyzer

67 Pleasant St, Weymouth MA 02190 — $1,549,000 · 5 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: $11,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$138,000/yr
Net operating income (NOI)$60,431/yr
Cap rate3.9%
GRM11.2
Loan amount$1,161,750
Mortgage (P&I)$7,729/mo
Annual cash flow$-32,319
Cash-on-cash return-8.3%
DSCR0.65

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

← Back to listing