Boston Investing | Listings

162 Warren Ave, Brockton MA 02301 — $2,500,000 · 36 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/moUnit 7$/moUnit 8$/moUnit 9$/moUnit 10$/moUnit 11$/moUnit 12$/moUnit 13$/moUnit 14$/moUnit 15$/moUnit 16$/moUnit 17$/moUnit 18$/moUnit 19$/moUnit 20$/moUnit 21$/moUnit 22$/moUnit 23$/moUnit 24$/moUnit 25$/moUnit 26$/moUnit 27$/moUnit 28$/moUnit 29$/moUnit 30$/moUnit 31$/moUnit 32$/moUnit 33$/moUnit 34$/moUnit 35$/moUnit 36$/mo

Total monthly rent: $68,400 (36 units)

Assumptions (edit anything)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Results

Gross scheduled income$820,800/yr

Net operating income (NOI)$466,844/yr

Cap rate18.7%

GRM3.0

Loan amount$1,875,000

Mortgage (P&I)$12,474/mo

Annual cash flow$317,151

Cash-on-cash return50.7%

DSCR3.12

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

Property Analyzer

Rent roll (per unit)

Assumptions (edit anything)

Results