Home › 10-24 University Rd., Brookline MA 02445 › Analyze
Property Analyzer
10-24 University Rd., Brookline MA 02445 — $15,750,000 · 21 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
10-24 University Rd., Brookline MA 02445
$15,750,000 · 21 units · MLS# 73554361
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $37,800 (21 units)
Acquisition & financing (one-time)
Down payment%· $3,937,500 down
Operating (recurring)
Results
Gross scheduled income$453,600/yr
Net operating income (NOI)$71,190/yr
Cap rate0.5%
GRM34.7
Loan amount$11,812,500
Mortgage (P&I)$78,589/mo
Cash invested (down + CapEx)$3,937,500
Annual cash flow$-871,876
Cash-on-cash return-22.1%
DSCR0.08
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
