Home › 370 Washington St, Brookline MA 02445 › Analyze
Property Analyzer
370 Washington St, Brookline MA 02445 — $3,450,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
370 Washington St, Brookline MA 02445
$3,450,000 · 6 units · MLS# 73471109
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $862,500 down
Operating (recurring)
Results
Gross scheduled income$129,600/yr
Net operating income (NOI)$37,140/yr
Cap rate1.1%
GRM26.6
Loan amount$2,587,500
Mortgage (P&I)$17,215/mo
Cash invested (down + CapEx)$862,500
Annual cash flow$-169,436
Cash-on-cash return-19.6%
DSCR0.18
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.