Home › 66 Sunnyside Ave, Winthrop MA 02152 › Analyze
Property Analyzer
66 Sunnyside Ave, Winthrop MA 02152 — $1,199,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
66 Sunnyside Ave, Winthrop MA 02152
$1,199,000 · 2 units · MLS# 73529063
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%· $299,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$11,596/yr
Cap rate1.0%
GRM27.8
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Cash invested (down + CapEx)$299,750
Annual cash flow$-60,197
Cash-on-cash return-20.1%
DSCR0.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.