Home › 84 Walden St, New Bedford MA 02740 › Analyze

Property Analyzer

84 Walden St, New Bedford MA 02740 — $539,900 · 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)$13,591/yr
Cap rate2.5%
GRM15.0
Loan amount$404,925
Mortgage (P&I)$2,694/mo
Annual cash flow$-18,737
Cash-on-cash return-13.9%
DSCR0.42

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

← Back to listing