Home › 16 Glenwood Ave, Winchester MA 01890 › Analyze
Property Analyzer
16 Glenwood Ave, Winchester MA 01890 — $2,099,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16 Glenwood Ave, Winchester MA 01890
$2,099,000 · 2 units · MLS# 73507145
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $524,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$-2,804/yr
Cap rate-0.1%
GRM48.6
Loan amount$1,574,250
Mortgage (P&I)$10,474/mo
Cash invested (down + CapEx)$524,750
Annual cash flow$-128,486
Cash-on-cash return-24.5%
DSCR-0.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
