Home › 156-158 Waverley St, Belmont MA 02478 › Analyze

Property Analyzer

156-158 Waverley St, Belmont MA 02478 — $2,125,000 · 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$43,200/yr
Net operating income (NOI)$-7,324/yr
Cap rate-0.3%
GRM49.2
Loan amount$1,593,750
Mortgage (P&I)$10,603/mo
Annual cash flow$-134,563
Cash-on-cash return-25.3%
DSCR-0.06

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

← Back to listing