Home › 215 Sohier St, Cohasset MA 02025 › Analyze

Property Analyzer

215 Sohier St, Cohasset MA 02025 — $1,599,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$14,430/yr
Cap rate0.9%
GRM24.7
Loan amount$1,199,250
Mortgage (P&I)$7,979/mo
Annual cash flow$-81,314
Cash-on-cash return-20.3%
DSCR0.15

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

← Back to listing