Home › 193-195 Winthrop St, Winthrop MA 02152 › Analyze
Property Analyzer
193-195 Winthrop St, Winthrop MA 02152 — $1,300,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
193-195 Winthrop St, Winthrop MA 02152
$1,300,000 · 3 units · MLS# 73515977
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $325,000 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$25,370/yr
Cap rate2.0%
GRM20.1
Loan amount$975,000
Mortgage (P&I)$6,487/mo
Cash invested (down + CapEx)$325,000
Annual cash flow$-52,470
Cash-on-cash return-16.1%
DSCR0.33
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.