Home › 60 Tremont St, Brockton MA 02301 › Analyze

Property Analyzer

60 Tremont St, Brockton MA 02301 — $639,000 · 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)$17,934/yr
Cap rate2.8%
GRM14.0
Loan amount$479,250
Mortgage (P&I)$3,188/mo
Annual cash flow$-20,328
Cash-on-cash return-12.7%
DSCR0.47

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

← Back to listing