Home › 26 South St, Brockton MA 02301 › Analyze

Property Analyzer

26 South St, Brockton MA 02301 — $849,900 · 8 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: $15,200 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$182,400/yr
Net operating income (NOI)$99,033/yr
Cap rate11.7%
GRM4.7
Loan amount$637,425
Mortgage (P&I)$4,241/mo
Annual cash flow$48,143
Cash-on-cash return22.7%
DSCR1.95

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

← Back to listing