Home › 235 Bolyston St, Brockton MA 02301 › Analyze
Property Analyzer
235 Bolyston St, Brockton MA 02301 — $2,750 · 1 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
235 Bolyston St, Brockton MA 02301
$2,750 · 1 unit · MLS# 73530577
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $1,900 (1 units)
Acquisition & financing (one-time)
Down payment%· $688 down
Operating (recurring)
Results
Gross scheduled income$22,800/yr
Net operating income (NOI)$16,201/yr
Cap rate589.1%
GRM0.1
Loan amount$2,063
Mortgage (P&I)$14/mo
Cash invested (down + CapEx)$688
Annual cash flow$16,036
Cash-on-cash return2332.6%
DSCR98.39
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.