Home › 1065 Bedford St, Abington MA 02351 › Analyze
Property Analyzer
1065 Bedford St, Abington MA 02351 — $749,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1065 Bedford St, Abington MA 02351
$749,000 · 2 units · MLS# 73469679
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $187,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$18,796/yr
Cap rate2.5%
GRM17.3
Loan amount$561,750
Mortgage (P&I)$3,737/mo
Cash invested (down + CapEx)$187,250
Annual cash flow$-26,052
Cash-on-cash return-13.9%
DSCR0.42
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.