Home › 232 Robbins Hill Rd, Brewster MA 02631 › Analyze

Property Analyzer

232 Robbins Hill Rd, Brewster MA 02631 — $2,492,000 · 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$43,200/yr
Net operating income (NOI)$-13,196/yr
Cap rate-0.5%
GRM57.7
Loan amount$1,869,000
Mortgage (P&I)$12,435/mo
Annual cash flow$-162,410
Cash-on-cash return-26.1%
DSCR-0.09

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

← Back to listing