Home › 57 Dover St, Brockton MA 02301 › Analyze

Property Analyzer

57 Dover St, Brockton MA 02301 — $849,777 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $3,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$45,600/yr
Net operating income (NOI)$14,562/yr
Cap rate1.7%
GRM18.6
Loan amount$637,333
Mortgage (P&I)$4,240/mo
Annual cash flow$-36,320
Cash-on-cash return-17.1%
DSCR0.29

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing