Home › 84 Winthrop Rd, Brookline MA 02445 › Analyze

Property Analyzer

84 Winthrop Rd, Brookline MA 02445 — $5,797,999 · 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$43,200/yr
Net operating income (NOI)$-66,092/yr
Cap rate-1.1%
GRM134.2
Loan amount$4,348,499
Mortgage (P&I)$28,931/mo
Annual cash flow$-413,260
Cash-on-cash return-28.5%
DSCR-0.19

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

← Back to listing