Home › 215 Sohier St, Cohasset MA 02025 › Analyze
Property Analyzer
215 Sohier St, Cohasset MA 02025 — $1,599,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
215 Sohier St, Cohasset MA 02025
$1,599,000 · 3 units · MLS# 73513821
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $399,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$20,586/yr
Cap rate1.3%
GRM24.7
Loan amount$1,199,250
Mortgage (P&I)$7,979/mo
Cash invested (down + CapEx)$399,750
Annual cash flow$-75,158
Cash-on-cash return-18.8%
DSCR0.22
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.