Home › 1148 Boylston, Brookline MA 02467 › Analyze

Property Analyzer

1148 Boylston, Brookline MA 02467 — $1,998,000 · 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)$8,046/yr
Cap rate0.4%
GRM30.8
Loan amount$1,498,500
Mortgage (P&I)$9,970/mo
Annual cash flow$-111,589
Cash-on-cash return-22.3%
DSCR0.07

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

← Back to listing