Home › 65 E Ashland St, Brockton MA 02302 › Analyze

Property Analyzer

65 E Ashland St, Brockton MA 02302 — $772,000 · 3 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: $5,700 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$68,400/yr
Net operating income (NOI)$29,885/yr
Cap rate3.9%
GRM11.3
Loan amount$579,000
Mortgage (P&I)$3,852/mo
Annual cash flow$-16,340
Cash-on-cash return-8.5%
DSCR0.65

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

← Back to listing