Home › 19 Linden Street, Brookline MA 02445 › Analyze
Property Analyzer
19 Linden Street, Brookline MA 02445 — $5,950,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 Linden Street, Brookline MA 02445
$5,950,000 · 2 units · MLS# 73516805
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $1,487,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$-64,420/yr
Cap rate-1.1%
GRM137.7
Loan amount$4,462,500
Mortgage (P&I)$29,689/mo
Cash invested (down + CapEx)$1,487,500
Annual cash flow$-420,689
Cash-on-cash return-28.3%
DSCR-0.18
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.