Home › 189 W Brookline St, Boston MA 02118 › Analyze

Property Analyzer

189 W Brookline St, Boston MA 02118 — $8,250,000 · 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: $6,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$-83,094/yr
Cap rate-1.0%
GRM104.2
Loan amount$6,187,500
Mortgage (P&I)$41,166/mo
Annual cash flow$-577,081
Cash-on-cash return-28.0%
DSCR-0.17

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

← Back to listing