Home › 294 E Main St, East Brookfield MA 01515 › Analyze

Property Analyzer

294 E Main St, East Brookfield MA 01515 — $619,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$43,448/yr
Cap rate7.0%
GRM7.2
Loan amount$464,250
Mortgage (P&I)$3,089/mo
Annual cash flow$6,384
Cash-on-cash return4.1%
DSCR1.17

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

← Back to listing