Home › 303 Washington Street, Winchester MA 01890 › Analyze

Property Analyzer

303 Washington Street, Winchester MA 01890 — $1,375,000 · 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)$4,676/yr
Cap rate0.3%
GRM31.8
Loan amount$1,031,250
Mortgage (P&I)$6,861/mo
Annual cash flow$-77,655
Cash-on-cash return-22.6%
DSCR0.06

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

← Back to listing