Home › 88 Weston St., Brockton MA 02301 › Analyze

Property Analyzer

88 Weston St., Brockton MA 02301 — $925,000 · 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)$27,437/yr
Cap rate3.0%
GRM13.5
Loan amount$693,750
Mortgage (P&I)$4,616/mo
Annual cash flow$-27,949
Cash-on-cash return-12.1%
DSCR0.50

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

← Back to listing