Home › 50 Main St, Winthrop MA 02152 › Analyze

Property Analyzer

50 Main St, Winthrop MA 02152 — $799,986 · 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)$13,876/yr
Cap rate1.7%
GRM18.5
Loan amount$599,990
Mortgage (P&I)$3,992/mo
Annual cash flow$-34,025
Cash-on-cash return-17.0%
DSCR0.29

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

← Back to listing