Home › 37 Jouvette St., New Bedford MA 02744 › Analyze

Property Analyzer

37 Jouvette St., New Bedford MA 02744 — $579,000 · 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)$24,081/yr
Cap rate4.2%
GRM10.7
Loan amount$434,250
Mortgage (P&I)$2,889/mo
Annual cash flow$-10,588
Cash-on-cash return-7.3%
DSCR0.69

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

← Back to listing