Home › 193-195 Winthrop St, Winthrop MA 02152 › Analyze

Property Analyzer

193-195 Winthrop St, Winthrop MA 02152 — $1,300,000 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$19,214/yr
Cap rate1.5%
GRM20.1
Loan amount$975,000
Mortgage (P&I)$6,487/mo
Annual cash flow$-58,626
Cash-on-cash return-18.0%
DSCR0.25

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

← Back to listing