Home › 104-106 Belleville Rd, New Bedford MA 02745 › Analyze

Property Analyzer

104-106 Belleville Rd, New Bedford MA 02745 — $899,000 · 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)$41,191/yr
Cap rate4.6%
GRM10.0
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Annual cash flow$-12,639
Cash-on-cash return-5.6%
DSCR0.77

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

← Back to listing