Home › 126 Lakehurst Ave, Weymouth MA 02189 › Analyze

Property Analyzer

126 Lakehurst Ave, Weymouth MA 02189 — $436,500 · 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)$27,102/yr
Cap rate6.2%
GRM7.9
Loan amount$327,375
Mortgage (P&I)$2,178/mo
Annual cash flow$966
Cash-on-cash return0.9%
DSCR1.04

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

← Back to listing