Home › 117-119 Belmont St, Belmont MA 02478 › Analyze

Property Analyzer

117-119 Belmont St, Belmont MA 02478 — $1,200,000 · 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)$20,814/yr
Cap rate1.7%
GRM18.5
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$-51,039
Cash-on-cash return-17.0%
DSCR0.29

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

← Back to listing