Home › 115 Leach Ave, Brockton MA 02301 › Analyze

Property Analyzer

115 Leach Ave, Brockton MA 02301 — $555,000 · 2 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: $3,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$45,600/yr
Net operating income (NOI)$19,278/yr
Cap rate3.5%
GRM12.2
Loan amount$416,250
Mortgage (P&I)$2,769/mo
Annual cash flow$-13,954
Cash-on-cash return-10.1%
DSCR0.58

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

← Back to listing