Home › 51 County St, New Bedford MA 02744 › Analyze

Property Analyzer

51 County St, New Bedford MA 02744 — $739,900 · 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)$43,736/yr
Cap rate5.9%
GRM8.2
Loan amount$554,925
Mortgage (P&I)$3,692/mo
Annual cash flow$-567
Cash-on-cash return-0.3%
DSCR0.99

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

← Back to listing