Home › 82 & 84 Railroad St., Abington MA 02351 › Analyze
Property Analyzer
82 & 84 Railroad St., Abington MA 02351 — $1,999,999 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
82 & 84 Railroad St., Abington MA 02351
$1,999,999 · 7 units · MLS# 73527211
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%· $500,000 down
Operating (recurring)
Results
Gross scheduled income$151,200/yr
Net operating income (NOI)$75,730/yr
Cap rate3.8%
GRM13.2
Loan amount$1,499,999
Mortgage (P&I)$9,980/mo
Cash invested (down + CapEx)$500,000
Annual cash flow$-44,024
Cash-on-cash return-8.8%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.