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.

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)$61,366/yr
Cap rate3.1%
GRM13.2
Loan amount$1,499,999
Mortgage (P&I)$9,980/mo
Annual cash flow$-58,388
Cash-on-cash return-11.7%
DSCR0.51

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

← Back to listing