Home › 15 First St, Brockton MA 02301 › Analyze

Property Analyzer

15 First St, Brockton MA 02301 — $825,000 · 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)$29,037/yr
Cap rate3.5%
GRM12.1
Loan amount$618,750
Mortgage (P&I)$4,117/mo
Annual cash flow$-20,362
Cash-on-cash return-9.9%
DSCR0.59

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

← Back to listing