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.

Rent roll (per unit)

Set all units to
Total monthly rent: $12,600 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$151,200/yr
Net operating income (NOI)$50,982/yr
Cap rate1.9%
GRM17.5
Loan amount$1,986,750
Mortgage (P&I)$13,218/mo
Annual cash flow$-107,633
Cash-on-cash return-16.3%
DSCR0.32

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing