Home › 11 Central St, West Brookfield MA 01585 › Analyze

Property Analyzer

11 Central St, West Brookfield MA 01585 — $494,000 · 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$18,772/yr
Cap rate3.8%
GRM11.4
Loan amount$370,500
Mortgage (P&I)$2,465/mo
Annual cash flow$-10,807
Cash-on-cash return-8.8%
DSCR0.63

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

← Back to listing