Home › 235 Bolyston St, Brockton MA 02301 › Analyze

Property Analyzer

235 Bolyston St, Brockton MA 02301 — $2,750 · 1 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: $1,900 (1 units)

Assumptions (edit anything)

Results

Gross scheduled income$22,800/yr
Net operating income (NOI)$14,035/yr
Cap rate510.4%
GRM0.1
Loan amount$2,063
Mortgage (P&I)$14/mo
Annual cash flow$13,870
Cash-on-cash return2017.5%
DSCR85.24

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

← Back to listing