Home › 53 Winslow Road, Brookline MA 02446 › Analyze

Property Analyzer

53 Winslow Road, Brookline MA 02446 — $4,250,000 · 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$43,200/yr
Net operating income (NOI)$-41,324/yr
Cap rate-1.0%
GRM98.4
Loan amount$3,187,500
Mortgage (P&I)$21,207/mo
Annual cash flow$-295,802
Cash-on-cash return-27.8%
DSCR-0.16

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

← Back to listing