Home › 67-69 Austin St, New Bedford MA 02740 › Analyze

Property Analyzer

67-69 Austin St, New Bedford MA 02740 — $899,900 · 4 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: $6,000 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$72,000/yr
Net operating income (NOI)$30,061/yr
Cap rate3.3%
GRM12.5
Loan amount$674,925
Mortgage (P&I)$4,490/mo
Annual cash flow$-23,823
Cash-on-cash return-10.6%
DSCR0.56

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

← Back to listing