Home › 10-12 Drew Ave, Weymouth MA 02189 › Analyze

Property Analyzer

10-12 Drew Ave, Weymouth MA 02189 — $789,000 · 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: $4,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$55,200/yr
Net operating income (NOI)$21,462/yr
Cap rate2.7%
GRM14.3
Loan amount$591,750
Mortgage (P&I)$3,937/mo
Annual cash flow$-25,781
Cash-on-cash return-13.1%
DSCR0.45

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

← Back to listing