Home › 131 Whitman St, New Bedford MA 02745 › Analyze

Property Analyzer

131 Whitman St, New Bedford MA 02745 — $649,900 · 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)$22,946/yr
Cap rate3.5%
GRM12.0
Loan amount$487,425
Mortgage (P&I)$3,243/mo
Annual cash flow$-15,968
Cash-on-cash return-9.8%
DSCR0.59

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

← Back to listing