Home › 8 White Ave, Brookline MA 02467 › Analyze
Property Analyzer
8 White Ave, Brookline MA 02467 — $2,649,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
8 White Ave, Brookline MA 02467
$2,649,000 · 3 units · MLS# 73498778
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%· $662,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$3,786/yr
Cap rate0.1%
GRM40.9
Loan amount$1,986,750
Mortgage (P&I)$13,218/mo
Cash invested (down + CapEx)$662,250
Annual cash flow$-154,829
Cash-on-cash return-23.4%
DSCR0.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.