Home › 126 Lakehurst Ave, Weymouth MA 02189 › Analyze
Property Analyzer
126 Lakehurst Ave, Weymouth MA 02189 — $436,500 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
126 Lakehurst Ave, Weymouth MA 02189
$436,500 · 2 units · MLS# 73519792
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $109,125 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$32,346/yr
Cap rate7.4%
GRM7.9
Loan amount$327,375
Mortgage (P&I)$2,178/mo
Cash invested (down + CapEx)$109,125
Annual cash flow$6,210
Cash-on-cash return5.7%
DSCR1.24
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.