Home › 26 Acorn St, Brockton MA 02302 › Analyze
Property Analyzer
26 Acorn St, Brockton MA 02302 — $729,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
26 Acorn St, Brockton MA 02302
$729,900 · 2 units · MLS# 73523653
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $182,475 down
Operating (recurring)
Results
Gross scheduled income$45,600/yr
Net operating income (NOI)$20,811/yr
Cap rate2.9%
GRM16.0
Loan amount$547,425
Mortgage (P&I)$3,642/mo
Cash invested (down + CapEx)$182,475
Annual cash flow$-22,893
Cash-on-cash return-12.5%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.