Home › 16-20 Winter Street, Newton MA 02464 › Analyze

Property Analyzer

16-20 Winter Street, Newton MA 02464 — $1,425,000 · 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: $6,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$76,800/yr
Net operating income (NOI)$24,624/yr
Cap rate1.7%
GRM18.6
Loan amount$1,068,750
Mortgage (P&I)$7,110/mo
Annual cash flow$-60,701
Cash-on-cash return-17.0%
DSCR0.29

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

← Back to listing