Home › 35 Manomet Rd, Weymouth MA 02191 › Analyze

Property Analyzer

35 Manomet Rd, Weymouth MA 02191 — $749,900 · 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)$22,087/yr
Cap rate2.9%
GRM13.6
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Annual cash flow$-22,815
Cash-on-cash return-12.2%
DSCR0.49

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

← Back to listing