Home › 1001 Shirley St, Winthrop MA 02152 › Analyze

Property Analyzer

1001 Shirley St, Winthrop MA 02152 — $4,724,900 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$-8,909/yr
Cap rate-0.2%
GRM43.7
Loan amount$3,543,675
Mortgage (P&I)$23,576/mo
Annual cash flow$-291,823
Cash-on-cash return-24.7%
DSCR-0.03

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

← Back to listing