Overview Property Details Payment Calculator Walkability

Active

624 Route 28, Yarmouth MA 02673

$875,000

Estimated $1,665.81/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $145,833.33

Total Rent: 77700/year

Estimated CAP Rate: 8.54%

4 Bedrooms

4 Full, 1 Half Baths

1,528 SqFt

Total Parking: 4

8,276 SqFt

Welcome to this unique opportunity to invest in this 4 residential units and 1 commercial unit! Currently generating $6,475.00/mo in rents with the commercial space still vacant. Right on Route 28 where amenities are abundant like mini-golf, restaurants, shopping and so much...

This home has been viewed 8 times

Last Checked: April 9th, 2025 at 5:03am (Source: MLS PIN #73355052)

Gross Income: $77,700

Gross Expenses: $2,964

Net Income Calc: $74,736

CAP Rate: 8.54%

Beach Front

Annual Expenses for 624 Route 28, Yarmouth MA 02673

Total Gross Expenses (Calculated)$2,964/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$2,964

Annual Income & Unit Breakdown for 624 Route 28, Yarmouth MA 02673

Total Gross Income (Calculated)$77,700

Unit 1

Rental Income$1,675

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,650

LeaseY

Bedrooms0

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$1,650

Lease

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 4

Rental Income$1,500

Lease

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

General Information for 624 Route 28, Yarmouth MA 02673

Listing ID73355052

Property TypeMulti Family / 4 Family

Price$875,000 ($572.64/SqFt)

Style4 Family

CityYarmouth

CountyBarnstable

MLS Area

Neighborhood(s)

Approximate Living Area Total1,528 SqFt

Approximate Lot Size (Acres)0.19 acres

Total Parking4

Garage Parking

Year Built1944

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesCorner Lot

Foundation Area

Foundation DescriptionBlock

Accessible Features

Outdoor Space

Zoning1110

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront FeaturesOcean, Beach Front, Beach Ownership(public), 0 To 1/10 Mile To Beach

Energy Features

Terms

Disclosures for 624 Route 28, Yarmouth MA 02673

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5Not Done

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$77,700

Total Net Income By Broker$77,700

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 624 Route 28, Yarmouth MA 02673

Real Estate Taxes$2,964

Tax Year2025

Assessed Value$418,600

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$77,700

BostonRealEstate.com Gross Income

Total Net Income By Broker$77,700

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)8.54%

Location Information for 624 Route 28, Yarmouth MA 02673

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 624 Route 28, Yarmouth MA 02673

Agent

Name: The Team of Cape Cod

MLS ID: TM331259

Office ID: A95490

Office

Name: Seaport Village Realty, Inc.

MLS Office ID: A95490

Phone: 508-771-1994

Payment Calculator

$5,638.47 per month

30 Years Fixed, 6.75% Interest

Property Taxes $247.00

Principal & Interest $5,391.47

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Seaport Village Realty, Inc.

The Team of Cape Cod

Agent Phone

Office Phone

(508) 771-1994

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.19 acres (8,276 SqFt)
    [add_date] => 2025-04-05 13:43:13
    [address] => Route 28
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM331259
            [name] => The Team of Cape Cod
            [national_association] => 
            [office] => A95490
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 1,528 SqFt
    [approx_lot_size_acres] => 0.19 acres
    [approx_lot_size_sqft] => 8,276 SqFt
    [assessed_value] => $418,600
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[bathrooms] => 4 Full, 1 Half
    [bedrooms] => 4
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 624 Route 28 Yarmouth
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 4 Family
        )

[c_type] => Multi Family
    [cap_rate] => 8.54%
    [city] => Yarmouth
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Barnstable
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Welcome to this unique opportunity to invest in this 4 residential units and 1 commercial unit! Currently generating $6,475.00/mo in rents with the commercial space still vacant. Right on Route 28 where amenities are abundant like mini-golf, restaurants, shopping and so much more! Close to Yarmouth popular beaches such as Seagull Beach, don't miss out and come see take a look.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

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

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Block
        )

[frontage_length] => 
    [full_baths] => 4
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $77,700
        )

[half_baths] => 1
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
            [0] => Ocean
            [1] => Beach Front
            [2] => Beach Ownership(public)
            [3] => 0 To 1/10 Mile To Beach
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 607004
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-04-09 05:03:14
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 4
    [living_area] => 1,528 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Corner Lot
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73355052
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 74736
    [net_operating_income] => Array
        (
            [0] => $77,700
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => A95490
            [name] => Seaport Village Realty, Inc.
            [phone] => 508-771-1994
        )

[operating_expense] => Array
        (
            [0] => $0
        )

[optional_fee_includes] => Array
        (
        )

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

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

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 508-934-6745
    [pool_features] => Array
        (
        )

[price] => $875,000
    [price_per_sqft] => 572.64
    [price_per_unit] => 145833.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 4 Family
        )

[real_estate_tax] => $2,964
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 10
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

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

[street_number] => 624
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 1
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [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] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => Not Done
    [total_gross_expense] => 2964
    [total_gross_income] => 77700
    [total_parking] => 4
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1675
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1650
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1650
        )

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

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 1500
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 624 Route 28, Yarmouth MA 02673
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Ocean
            [1] => Beach Front
            [2] => Beach Ownership(public)
            [3] => 0 To 1/10 Mile To Beach
        )

[year_built] => 1944
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02673
    [zoning] => 1110
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 87671330
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/607004/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-04-09 05:03:17
                    [modified] => 2025-04-09 05:03:17
                )

[1] => Array
                (
                    [id] => 87672273
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355052&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-04-09 05:03:25
                    [modified] => 2025-04-09 05:03:25
                )

[2] => Array
                (
                    [id] => 87672274
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355052&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-04-09 05:03:25
                    [modified] => 2025-04-09 05:03:25
                )

)

)

EXIT

Active

624 Route 28, Yarmouth MA 02673

$875,000

Annual Expenses for 624 Route 28, Yarmouth MA 02673

Annual Income & Unit Breakdown for 624 Route 28, Yarmouth MA 02673

General Information for 624 Route 28, Yarmouth MA 02673

Disclosures for 624 Route 28, Yarmouth MA 02673

Financial Information for 624 Route 28, Yarmouth MA 02673

Location Information for 624 Route 28, Yarmouth MA 02673

Contact Information for 624 Route 28, Yarmouth MA 02673

Agent

Office

Payment Calculator

Exclusive Listing Agent

Seaport Village Realty, Inc.

The Team of Cape Cod