Home › 483 County Street, New Bedford MA 02740 › Analyze

Property Analyzer

483 County Street, New Bedford MA 02740 — $749,999 · 5 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: $7,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$90,000/yr
Net operating income (NOI)$43,575/yr
Cap rate5.8%
GRM8.3
Loan amount$562,499
Mortgage (P&I)$3,742/mo
Annual cash flow$-1,333
Cash-on-cash return-0.7%
DSCR0.97

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

← Back to listing