Home › 115 Beech St, Belmont MA 02478 › Analyze

Property Analyzer

115 Beech St, Belmont MA 02478 — $989,000 · 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)$10,852/yr
Cap rate1.1%
GRM22.9
Loan amount$741,750
Mortgage (P&I)$4,935/mo
Annual cash flow$-48,367
Cash-on-cash return-19.6%
DSCR0.18

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

← Back to listing