Excellent investment opportunity with Amazing Cash Flow! Nestled in a quiet and desirable neighborhood. 5 Family Building with 5,326 SqFt in a great location. Renovated building, all units occupied, currently brings in $12,300 monthly! Entire exterior was Vinyl sided in 2019...
This home has been viewed 69 times
Last Checked: June 11th, 2025 at 10:18am (Source: MLS PIN #73343081)
Gross Income: $114,000
Gross Expenses: $32,555
Net Income Calc: $81,445
CAP Rate: 6.79%
Annual Expenses for 818 Bedford St, East Bridgewater MA 02333
Total Gross Expenses (Calculated)$32,555/year
APOD AvailableYes
Heating$7,000
Electricity$1,080
Water$4,800
Gas$4,800
Insurance$2,400
Sewer$4,800
Trash Removal$4,800
Repair & Maintenance$2,000
Management
Miscellaneous
Real Estate Tax$10,475
Annual Income & Unit Breakdown for 818 Bedford St, East Bridgewater MA 02333
Total Gross Income (Calculated)$114,000
Unit 1
Rental Income$2,800
LeaseY
Bedrooms3
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(heat, Hot Water), Unit 2(heat, Unit 4(heat, Unit 3(heat
Unit 2
Rental Income$1,600
LeaseY
Bedrooms1
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(heat, Hot Water), Unit 2(heat, Unit 4(heat, Unit 3(heat
Unit 3
Rental Income$2,300
LeaseY
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(heat, Hot Water), Unit 2(heat, Unit 4(heat, Unit 3(heat
Unit 4
Rental Income$2,800
LeaseY
Bedrooms3
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(heat, Hot Water), Unit 2(heat, Unit 4(heat, Unit 3(heat
General Information for 818 Bedford St, East Bridgewater MA 02333
Listing ID73343081
Property TypeMulti Family
Price$1,200,000 ($225.31/SqFt)
Style5+ Family - 5+ Units Up/down
CityEast Bridgewater
CountyPlymouth
MLS Area
Neighborhood(s)
Approximate Living Area Total5,326 SqFt
Approximate Lot Size (Acres)0.5 acres
Total Parking14
Garage Parking
Year Built1880
Year Built SourcePublic Records
Year Renovated
Year Built DetailsApproximate
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction Materials
Lot FeaturesLevel, Corner Lot
Foundation Area
Foundation DescriptionBlock,Stone
Accessible Features
Outdoor SpaceDeck - Wood
Zoning100
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 818 Bedford St, East Bridgewater MA 02333
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5Not Done
Exclusions
Disclosures
Financial Data SourceOwner
Total Gross Expenses By Broker$22,080
Total Gross Income By Broker$147,600
Total Net Income By Broker$125,520
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based On
Financial Information for 818 Bedford St, East Bridgewater MA 02333
Real Estate Taxes$10,475
Tax Year2024
Assessed Value$756,900
Financial Data SourceOwner
Total Gross Expenses By Broker$22,080
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$147,600
BostonRealEstate.com Gross Income
Total Net Income By Broker$125,520
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)6.79%
Location Information for 818 Bedford St, East Bridgewater MA 02333
Elementary SchoolGordon Mitchell
Middle SchoolE.B High School
High SchoolE.B High School
Neighborhood(s)
MLS Area
Area AmenitiesPublic School, T-station, University
Contact Information for 818 Bedford St, East Bridgewater MA 02333