Home › 393 Pleasant Street, New Bedford MA 02740 › Analyze

Property Analyzer

393 Pleasant Street, New Bedford MA 02740 — $700,000 · 6 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: $9,000 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$55,490/yr
Cap rate7.9%
GRM6.5
Loan amount$525,000
Mortgage (P&I)$3,493/mo
Annual cash flow$13,576
Cash-on-cash return7.8%
DSCR1.32

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

← Back to listing