A novel analytical model of vibration source for metro train based on “coupled vehicle and track basic unit” is established in this paper. The dynamic vehicle-track equations are completed with the displacement compatibility and the force equilibrium, and the model takes into account the infinite track structure, whole vehicle, track irregularity and wheel-rail Hertz contact. The special feature of track structure model is the periodical system of discrete supported sleepers, which converts the infinite integral equation into the combination in the wave number-frequency domain and simplifies the calculation progress. The rail dynamic responses and the wheel-rail contact force can be calculated easily. A complete software package TMCVT is programmed. A calculated example is achieved using the program. Compared the theoretical calculated results and the field tested results ,the coincidence with each other proved the analytical dynamic model for metro train coupled with vehicle and track is correct