Home › 1001 Shirley St, Winthrop MA 02152 › Analyze
Property Analyzer
1001 Shirley St, Winthrop MA 02152 — $4,724,900 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1001 Shirley St, Winthrop MA 02152
$4,724,900 · 5 units · MLS# 73531014
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $1,181,225 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$1,351/yr
Cap rate0.0%
GRM43.7
Loan amount$3,543,675
Mortgage (P&I)$23,576/mo
Cash invested (down + CapEx)$1,181,225
Annual cash flow$-281,563
Cash-on-cash return-23.8%
DSCR0.00
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.