Home › 370 Washington St, Brookline MA 02445 › Analyze

Property Analyzer

370 Washington St, Brookline MA 02445 — $3,450,000 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$24,828/yr
Cap rate0.7%
GRM26.6
Loan amount$2,587,500
Mortgage (P&I)$17,215/mo
Annual cash flow$-181,748
Cash-on-cash return-21.1%
DSCR0.12

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

← Back to listing