Home › 48 Simmons Ave, Brockton MA 02301 › Analyze

Property Analyzer

48 Simmons Ave, Brockton MA 02301 — $799,000 · 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)$29,453/yr
Cap rate3.7%
GRM11.7
Loan amount$599,250
Mortgage (P&I)$3,987/mo
Annual cash flow$-18,389
Cash-on-cash return-9.2%
DSCR0.62

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

← Back to listing