Home › 75 School Street, North Brookfield MA 01535 › Analyze

Property Analyzer

75 School Street, North Brookfield MA 01535 — $289,900 · 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$35,375/yr
Cap rate12.2%
GRM4.5
Loan amount$217,425
Mortgage (P&I)$1,447/mo
Annual cash flow$18,017
Cash-on-cash return24.9%
DSCR2.04

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

← Back to listing