Home › 177 Winthrop St, Brockton MA 02301 › Analyze

Property Analyzer

177 Winthrop St, Brockton MA 02301 — $879,000 · 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)$28,173/yr
Cap rate3.2%
GRM12.9
Loan amount$659,250
Mortgage (P&I)$4,386/mo
Annual cash flow$-24,459
Cash-on-cash return-11.1%
DSCR0.54

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

← Back to listing