Home › 290 Mt. Pleasant St., New Bedford MA 02746 › Analyze

Property Analyzer

290 Mt. Pleasant St., New Bedford MA 02746 — $625,000 · 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)$23,345/yr
Cap rate3.7%
GRM11.6
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Annual cash flow$-14,078
Cash-on-cash return-9.0%
DSCR0.62

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

← Back to listing