Home › 52 Ashley St, New Bedford MA 02744 › Analyze

Property Analyzer

52 Ashley St, New Bedford MA 02744 — $729,900 · 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)$43,896/yr
Cap rate6.0%
GRM8.1
Loan amount$547,425
Mortgage (P&I)$3,642/mo
Annual cash flow$192
Cash-on-cash return0.1%
DSCR1.00

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

← Back to listing