Home › 63-65 Harvard Street, Winchester MA 01890 › Analyze

Property Analyzer

63-65 Harvard Street, Winchester MA 01890 — $1,150,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$8,276/yr
Cap rate0.7%
GRM26.6
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Annual cash flow$-60,583
Cash-on-cash return-21.1%
DSCR0.12

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing