Home › 1148 Bedford St, Abington MA 02351 › Analyze
Property Analyzer
1148 Bedford St, Abington MA 02351 — $2,649,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1148 Bedford St, Abington MA 02351
$2,649,000 · 7 units · MLS# 73511666
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,600 (7 units)
Acquisition & financing (one-time)
Down payment%· $662,250 down
Operating (recurring)
Results
Gross scheduled income$151,200/yr
Net operating income (NOI)$65,346/yr
Cap rate2.5%
GRM17.5
Loan amount$1,986,750
Mortgage (P&I)$13,218/mo
Cash invested (down + CapEx)$662,250
Annual cash flow$-93,269
Cash-on-cash return-14.1%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.