Home › 88 Weston St., Brockton MA 02301 › Analyze
Property Analyzer
88 Weston St., Brockton MA 02301 — $925,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
88 Weston St., Brockton MA 02301
$925,000 · 3 units · MLS# 73516824
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%· $231,250 down
Operating (recurring)
Results
Gross scheduled income$68,400/yr
Net operating income (NOI)$33,935/yr
Cap rate3.7%
GRM13.5
Loan amount$693,750
Mortgage (P&I)$4,616/mo
Cash invested (down + CapEx)$231,250
Annual cash flow$-21,451
Cash-on-cash return-9.3%
DSCR0.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.