Home › 192 Walnut St, New Bedford MA 02740 › Analyze

Property Analyzer

192 Walnut St, New Bedford MA 02740 — $574,000 · 10 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: $15,000 (10 units)

Assumptions (edit anything)

Results

Gross scheduled income$180,000/yr
Net operating income (NOI)$101,966/yr
Cap rate17.8%
GRM3.2
Loan amount$430,500
Mortgage (P&I)$2,864/mo
Annual cash flow$67,596
Cash-on-cash return47.1%
DSCR2.97

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

← Back to listing