Home › 115 Mill St, New Bedford MA 02740 › Analyze

Property Analyzer

115 Mill St, New Bedford MA 02740 — $675,000 · 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)$22,545/yr
Cap rate3.3%
GRM12.5
Loan amount$506,250
Mortgage (P&I)$3,368/mo
Annual cash flow$-17,872
Cash-on-cash return-10.6%
DSCR0.56

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

← Back to listing