Home › 64-66 Bedford St, New Bedford MA 02740 › Analyze

Property Analyzer

64-66 Bedford St, New Bedford MA 02740 — $499,990 · 2 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: $3,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$36,000/yr
Net operating income (NOI)$14,230/yr
Cap rate2.8%
GRM13.9
Loan amount$374,993
Mortgage (P&I)$2,495/mo
Annual cash flow$-15,708
Cash-on-cash return-12.6%
DSCR0.48

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

← Back to listing