Home › 382-384 West Clinton St, New Bedford MA 02740 › Analyze

Property Analyzer

382-384 West Clinton St, New Bedford MA 02740 — $625,000 · 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)$12,230/yr
Cap rate2.0%
GRM17.4
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Annual cash flow$-25,193
Cash-on-cash return-16.1%
DSCR0.33

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

← Back to listing