Home › 407 Park St, New Bedford MA 02740 › Analyze

Property Analyzer

407 Park St, New Bedford MA 02740 — $469,900 · 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)$14,711/yr
Cap rate3.1%
GRM13.1
Loan amount$352,425
Mortgage (P&I)$2,345/mo
Annual cash flow$-13,425
Cash-on-cash return-11.4%
DSCR0.52

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

← Back to listing