Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

28 Ellsworth Ave, Brockton MA 02301

$1,098,000

Estimated $2,562/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $183,000

Total Rent: 87000/year

Estimated CAP Rate:

9 Bedrooms

Baths

4518

Total Parking: 4

3,855 (0.09)

Don't miss this outstanding opportunity to own a well-maintained six-unit multifamily property in a desirable Brockton neighborhood. This income-producing asset features a strong rental history with long-term tenants, providing stability and consistent cash flow. Four units are currently occupied on a month-to-month basis, offering flexibility for future rental adjustments, while the remaining two units are leased.This property offers an excellent combination of steady rental income, long-term tenant occupancy, and future value-add potential, making it an ideal investment for both seasoned and first-time multifamily investors.Whether you're looking to expand your investment portfolio or acquire a stable multifamily asset with upside potential, 28 Ellsworth Avenue is a property you won't want to miss. Schedule your private showing today!

This home has been viewed 33 times

Last Checked: July 26th, 2026 at 7:38am (Source: MLS PIN #73552675)

Gross Income: $87,000

Gross Expenses: $17,607

Net Income Calc: $69,393

Annual Expenses for 28 Ellsworth Ave, Brockton MA 02301

Total Gross Expenses (Calculated)$17,607/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax9376

Annual Income & Unit Breakdown for 28 Ellsworth Ave, Brockton MA 02301

Total Gross Income (Calculated)$87,000

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

Lease

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit0

Rent Includes

General Information for 28 Ellsworth Ave, Brockton MA 02301

Listing ID73552675

Property TypeMulti Family

Price1098000 ($243.03/SqFt)

Style5+ Family - 5+ Units Up/down

CityBrockton

CountyPlymouth

Neighborhood(s)

Approximate Living Area Total4518

Approximate Lot Size (Acres)0.09

Total Parking4

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesGentle Sloping

Foundation Area1431

Foundation Description

Accessible Features

Outdoor Space

ZoningR3

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 28 Ellsworth Ave, Brockton MA 02301

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsElectric Fireplace

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 28 Ellsworth Ave, Brockton MA 02301

Real Estate Taxes9376

Tax Year2025

Assessed Value$774,200

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 28 Ellsworth Ave, Brockton MA 02301

Neighborhood(s)

Area Amenities

Contact Information for 28 Ellsworth Ave, Brockton MA 02301

Agent

Name: Margareth Sibrun

Office

Name: EXIT Bayside Realty

Phone: 617-265-6111

Team Members

Payment Calculator

, Interest

Property Taxes 781.33

Principal & Interest 6765.53

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

EXIT Bayside Realty

Margareth Sibrun

Agent Phone

Office Phone

(617) 265-6111

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (3,855 SqFt)
    [add_date] => 2026-07-21 20:03:39
    [address] => Ellsworth Ave
    [agent] => Array
        (
            [address] => 35 Massasoit Street
            [city] => Milton
            [id] => CN235136
            [name] => Margareth Sibrun
            [national_association] => 
            [office] => BB5494
            [state] => MA
            [zip] => 02136
        )

[apod_available] => Array
        (
            [0] => Yes
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 4518
    [approx_lot_size_acres] => 0.09
    [approx_lot_size_sqft] => 3855
    [assessed_value] => $774,200
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
        )

[bathrooms] => 
    [bedrooms] => 9
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Brockton
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Plymouth
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Don't miss this outstanding opportunity to own a well-maintained six-unit multifamily property in a desirable Brockton neighborhood. This income-producing asset features a strong rental history with long-term tenants, providing stability and consistent cash flow. Four units are currently occupied on a month-to-month basis, offering flexibility for future rental adjustments, while the remaining two units are leased.This property offers an excellent combination of steady rental income, long-term tenant occupancy, and future value-add potential, making it an ideal investment for both seasoned and first-time multifamily investors.Whether you're looking to expand your investment portfolio or acquire a stable multifamily asset with upside potential, 28 Ellsworth Avenue is a property you won't want to miss. Schedule your private showing today!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Electric Fireplace
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => 
    [foundation_area] => 1431
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => 0
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-07-26 07:38:35
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 4
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
        )

[mls_area] => 
    [mls_id] => 73552675
    [neighborhoods] => 
    [net_income_calc] => 69393
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => BB5494
            [name] => EXIT Bayside Realty
            [phone] => 617-265-6111
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 1098000
    [price_per_sqft] => 243.03
    [price_per_unit] => 183000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Up/down
        )

[real_estate_tax] => 9376
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 18
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Active
        )

[street_number] => 28
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 1
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2025
    [team] => CN235136
    [team_agents] => Array
        (
            [CN235136] => Array
                (
                    [agent_mls_id] => CN235136
                    [full_name] => Margareth Sibrun
                    [address] => 35 Massasoit Street
                    [city] => Milton
                    [state] => MA
                    [postal_code] => 02136
                    [national_association_id] => 
                    [office_mls_id] => BB5494
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 17607
    [total_gross_income] => 87000
    [total_parking] => 4
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 1
    [unit_4_floor] => 1
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 0
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 28 Ellsworth Ave, Brockton MA 02301
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
        )

[year_built] => 1920
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02301
    [zips] => 
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/805329/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73552675&w=1024&h=768&n=2
        )

[raw] => 
)