Home › 26 South St, Brockton MA 02301 › Analyze
Property Analyzer
26 South St, Brockton MA 02301 — $849,900 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
26 South St, Brockton MA 02301
$849,900 · 8 units · MLS# 73491611
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $15,200 (8 units)
Acquisition & financing (one-time)
Down payment%· $212,475 down
Operating (recurring)
Results
Gross scheduled income$182,400/yr
Net operating income (NOI)$116,361/yr
Cap rate13.7%
GRM4.7
Loan amount$637,425
Mortgage (P&I)$4,241/mo
Cash invested (down + CapEx)$212,475
Annual cash flow$65,471
Cash-on-cash return30.8%
DSCR2.29
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.