Home › 26 Acorn St, Brockton MA 02302 › Analyze

Property Analyzer

26 Acorn St, Brockton MA 02302 — $729,900 · 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)$16,479/yr
Cap rate2.3%
GRM16.0
Loan amount$547,425
Mortgage (P&I)$3,642/mo
Annual cash flow$-27,225
Cash-on-cash return-14.9%
DSCR0.38

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

← Back to listing