Home › 71 Winslow St, Everett MA 02149 › Analyze
Property Analyzer
71 Winslow St, Everett MA 02149 — $869,986 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
71 Winslow St, Everett MA 02149
$869,986 · 2 units · MLS# 73501453
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $217,497 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$27,120/yr
Cap rate3.1%
GRM15.1
Loan amount$652,490
Mortgage (P&I)$4,341/mo
Cash invested (down + CapEx)$217,497
Annual cash flow$-24,972
Cash-on-cash return-11.5%
DSCR0.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.