Home › 67 Pleasant St, Weymouth MA 02190 › Analyze
Property Analyzer
67 Pleasant St, Weymouth MA 02190 — $1,549,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
67 Pleasant St, Weymouth MA 02190
$1,549,000 · 5 units · MLS# 73530238
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $11,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $387,250 down
Operating (recurring)
Results
Gross scheduled income$138,000/yr
Net operating income (NOI)$73,541/yr
Cap rate4.7%
GRM11.2
Loan amount$1,161,750
Mortgage (P&I)$7,729/mo
Cash invested (down + CapEx)$387,250
Annual cash flow$-19,209
Cash-on-cash return-5.0%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.