Home › 67 Washington Street, Weymouth MA 02188 › Analyze
Property Analyzer
67 Washington Street, Weymouth MA 02188 — $1,049,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
67 Washington Street, Weymouth MA 02188
$1,049,000 · 4 units · MLS# 73515322
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $262,250 down
Operating (recurring)
Results
Gross scheduled income$110,400/yr
Net operating income (NOI)$61,876/yr
Cap rate5.9%
GRM9.5
Loan amount$786,750
Mortgage (P&I)$5,234/mo
Cash invested (down + CapEx)$262,250
Annual cash flow$-935
Cash-on-cash return-0.4%
DSCR0.99
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.