Home › 100 Beals Street, Brookline MA 02446 › Analyze

Property Analyzer

100 Beals Street, Brookline MA 02446 — $3,295,000 · 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$43,200/yr
Net operating income (NOI)$-26,044/yr
Cap rate-0.8%
GRM76.3
Loan amount$2,471,250
Mortgage (P&I)$16,441/mo
Annual cash flow$-223,339
Cash-on-cash return-27.1%
DSCR-0.13

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

← Back to listing