Home › 336 Davis St, New Bedford MA 02746 › Analyze

Property Analyzer

336 Davis St, New Bedford MA 02746 — $459,000 · 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)$14,886/yr
Cap rate3.2%
GRM12.8
Loan amount$344,250
Mortgage (P&I)$2,290/mo
Annual cash flow$-12,598
Cash-on-cash return-11.0%
DSCR0.54

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

← Back to listing