Home › 1002 Beacon St, Brookline MA 02446 › Analyze

Property Analyzer

1002 Beacon St, Brookline MA 02446 — $5,990,000 · 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$43,200/yr
Net operating income (NOI)$-69,164/yr
Cap rate-1.2%
GRM138.7
Loan amount$4,492,500
Mortgage (P&I)$29,889/mo
Annual cash flow$-427,829
Cash-on-cash return-28.6%
DSCR-0.19

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

← Back to listing