Home › 377 Earle Street, New Bedford MA 02746 › Analyze

Property Analyzer

377 Earle Street, New Bedford MA 02746 — $1,200,000 · 5 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: $7,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$90,000/yr
Net operating income (NOI)$36,375/yr
Cap rate3.0%
GRM13.3
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$-35,478
Cash-on-cash return-11.8%
DSCR0.51

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

← Back to listing