Home › 8 White Ave, Brookline MA 02467 › Analyze

Property Analyzer

8 White Ave, Brookline MA 02467 — $2,649,000 · 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$64,800/yr
Net operating income (NOI)$-2,370/yr
Cap rate-0.1%
GRM40.9
Loan amount$1,986,750
Mortgage (P&I)$13,218/mo
Annual cash flow$-160,985
Cash-on-cash return-24.3%
DSCR-0.01

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

← Back to listing