Home › 22 County St, New Bedford MA 02744 › Analyze

Property Analyzer

22 County St, New Bedford MA 02744 — $410,000 · 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)$15,670/yr
Cap rate3.8%
GRM11.4
Loan amount$307,500
Mortgage (P&I)$2,046/mo
Annual cash flow$-8,880
Cash-on-cash return-8.7%
DSCR0.64

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

← Back to listing