Home › 58 Bedford St, New Bedford MA 02740 › Analyze

Property Analyzer

58 Bedford St, New Bedford MA 02740 — $575,000 · 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)$13,030/yr
Cap rate2.3%
GRM16.0
Loan amount$431,250
Mortgage (P&I)$2,869/mo
Annual cash flow$-21,399
Cash-on-cash return-14.9%
DSCR0.38

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

← Back to listing