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.
Investment Analysis
30 Puritan Rd, Weymouth MA 02189
$695,000 · 2 units · MLS# 73452723
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $173,750 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$28,210/yr
Cap rate4.1%
GRM12.6
Loan amount$521,250
Mortgage (P&I)$3,468/mo
Cash invested (down + CapEx)$173,750
Annual cash flow$-13,405
Cash-on-cash return-7.7%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.