Home › 16 Brookline St, Webster MA 01570 › Analyze

Property Analyzer

16 Brookline St, Webster MA 01570 — $595,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$30,494/yr
Cap rate5.1%
GRM9.2
Loan amount$446,250
Mortgage (P&I)$2,969/mo
Annual cash flow$-5,133
Cash-on-cash return-3.5%
DSCR0.86

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

← Back to listing