Home › 79 Winthrop Road, Brookline MA 02445 › Analyze

Property Analyzer

79 Winthrop Road, Brookline MA 02445 — $2,400,000 · 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$43,200/yr
Net operating income (NOI)$-11,724/yr
Cap rate-0.5%
GRM55.6
Loan amount$1,800,000
Mortgage (P&I)$11,975/mo
Annual cash flow$-155,429
Cash-on-cash return-25.9%
DSCR-0.08

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

← Back to listing