Home › 115 Beech St, Belmont MA 02478 › Analyze
Property Analyzer
115 Beech St, Belmont MA 02478 — $989,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
115 Beech St, Belmont MA 02478
$989,000 · 2 units · MLS# 73526428
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%· $247,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$14,956/yr
Cap rate1.5%
GRM22.9
Loan amount$741,750
Mortgage (P&I)$4,935/mo
Cash invested (down + CapEx)$247,250
Annual cash flow$-44,263
Cash-on-cash return-17.9%
DSCR0.25
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.