Home › 30 Puritan Rd, Weymouth MA 02189 › Analyze

Property Analyzer

30 Puritan Rd, Weymouth MA 02189 — $695,000 · 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)$22,966/yr
Cap rate3.3%
GRM12.6
Loan amount$521,250
Mortgage (P&I)$3,468/mo
Annual cash flow$-18,649
Cash-on-cash return-10.7%
DSCR0.55

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

← Back to listing