Home › 518 Cottage St, New Bedford MA 02740 › Analyze

Property Analyzer

518 Cottage St, New Bedford MA 02740 — $550,000 · 3 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: $4,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$54,000/yr
Net operating income (NOI)$24,545/yr
Cap rate4.5%
GRM10.2
Loan amount$412,500
Mortgage (P&I)$2,744/mo
Annual cash flow$-8,387
Cash-on-cash return-6.1%
DSCR0.75

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

← Back to listing