Home › 24 Wendell Ave, Brockton MA 02302 › Analyze
Property Analyzer
24 Wendell Ave, Brockton MA 02302 — $879,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 Wendell Ave, Brockton MA 02302
$879,900 · 2 units · MLS# 73530089
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%· $219,975 down
Operating (recurring)
Results
Gross scheduled income$45,600/yr
Net operating income (NOI)$18,411/yr
Cap rate2.1%
GRM19.3
Loan amount$659,925
Mortgage (P&I)$4,390/mo
Cash invested (down + CapEx)$219,975
Annual cash flow$-34,275
Cash-on-cash return-15.6%
DSCR0.35
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.