Home › 5-7 Beeden Pl, Westport MA 02790 › Analyze
Property Analyzer
5-7 Beeden Pl, Westport MA 02790 — $549,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
5-7 Beeden Pl, Westport MA 02790
$549,900 · 4 units · MLS# 73515415
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $137,475 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$52,761/yr
Cap rate9.6%
GRM6.4
Loan amount$412,425
Mortgage (P&I)$2,744/mo
Cash invested (down + CapEx)$137,475
Annual cash flow$19,835
Cash-on-cash return14.4%
DSCR1.60
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.