Home › 34 Brockton Ave, Abington MA 02351 › Analyze
Property Analyzer
34 Brockton Ave, Abington MA 02351 — $1,099,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
34 Brockton Ave, Abington MA 02351
$1,099,900 · 3 units · MLS# 73526613
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $274,975 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$28,571/yr
Cap rate2.6%
GRM17.0
Loan amount$824,925
Mortgage (P&I)$5,488/mo
Cash invested (down + CapEx)$274,975
Annual cash flow$-37,288
Cash-on-cash return-13.6%
DSCR0.43
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.