Home › 392-394 Shaw St, New Bedford MA 02745 › Analyze

Property Analyzer

392-394 Shaw St, New Bedford MA 02745 — $799,999 · 4 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: $6,000 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$72,000/yr
Net operating income (NOI)$31,660/yr
Cap rate4.0%
GRM11.1
Loan amount$599,999
Mortgage (P&I)$3,992/mo
Annual cash flow$-16,242
Cash-on-cash return-8.1%
DSCR0.66

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

← Back to listing