Home › 77 Dartmouth St, New Bedford MA 02740 › Analyze

Property Analyzer

77 Dartmouth St, New Bedford MA 02740 — $799,999 · 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)$20,545/yr
Cap rate2.6%
GRM14.8
Loan amount$599,999
Mortgage (P&I)$3,992/mo
Annual cash flow$-27,357
Cash-on-cash return-13.7%
DSCR0.43

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

← Back to listing