Home › 65 E Ashland St, Brockton MA 02302 › Analyze
Property Analyzer
65 E Ashland St, Brockton MA 02302 — $772,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
65 E Ashland St, Brockton MA 02302
$772,000 · 3 units · MLS# 73498376
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,700 (3 units)
Acquisition & financing (one-time)
Down payment%· $193,000 down
Operating (recurring)
Results
Gross scheduled income$68,400/yr
Net operating income (NOI)$36,383/yr
Cap rate4.7%
GRM11.3
Loan amount$579,000
Mortgage (P&I)$3,852/mo
Cash invested (down + CapEx)$193,000
Annual cash flow$-9,842
Cash-on-cash return-5.1%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.