Home › 1148 American Legion Hwy, Westport MA 02790 › Analyze
Property Analyzer
1148 American Legion Hwy, Westport MA 02790 — $1,595,000 · 13 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1148 American Legion Hwy, Westport MA 02790
$1,595,000 · 13 units · MLS# 73515607
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $23,400 (13 units)
Acquisition & financing (one-time)
Down payment%· $398,750 down
Operating (recurring)
Results
Gross scheduled income$280,800/yr
Net operating income (NOI)$174,550/yr
Cap rate10.9%
GRM5.7
Loan amount$1,196,250
Mortgage (P&I)$7,959/mo
Cash invested (down + CapEx)$398,750
Annual cash flow$79,046
Cash-on-cash return19.8%
DSCR1.83
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.