Home › 26 James Ave, Westport MA 02790 › Analyze
Property Analyzer
26 James Ave, Westport MA 02790 — $935,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
26 James Ave, Westport MA 02790
$935,000 · 2 units · MLS# 73504890
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $233,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$15,820/yr
Cap rate1.7%
GRM21.6
Loan amount$701,250
Mortgage (P&I)$4,665/mo
Cash invested (down + CapEx)$233,750
Annual cash flow$-40,165
Cash-on-cash return-17.2%
DSCR0.28
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.