Home › 67 Washington Street, Weymouth MA 02188 › Analyze

Property Analyzer

67 Washington Street, Weymouth MA 02188 — $1,049,000 · 4 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: $9,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$110,400/yr
Net operating income (NOI)$51,388/yr
Cap rate4.9%
GRM9.5
Loan amount$786,750
Mortgage (P&I)$5,234/mo
Annual cash flow$-11,423
Cash-on-cash return-4.4%
DSCR0.82

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

← Back to listing