Home › 117 Revere St, Winthrop MA 02152 › Analyze

Property Analyzer

117 Revere St, Winthrop MA 02152 — $1,225,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$20,414/yr
Cap rate1.7%
GRM18.9
Loan amount$918,750
Mortgage (P&I)$6,112/mo
Annual cash flow$-52,936
Cash-on-cash return-17.3%
DSCR0.28

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

← Back to listing