Home › 1620 Beacon Street, Brookline MA 02446 › Analyze

Property Analyzer

1620 Beacon Street, Brookline MA 02446 — $4,475,000 · 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)$8,428/yr
Cap rate0.2%
GRM34.5
Loan amount$3,356,250
Mortgage (P&I)$22,329/mo
Annual cash flow$-259,523
Cash-on-cash return-23.2%
DSCR0.03

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

← Back to listing