Home › 16 Washburn St, New Bedford MA 02740 › Analyze

Property Analyzer

16 Washburn St, New Bedford MA 02740 — $799,900 · 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)$9,431/yr
Cap rate1.2%
GRM22.2
Loan amount$599,925
Mortgage (P&I)$3,991/mo
Annual cash flow$-38,465
Cash-on-cash return-19.2%
DSCR0.20

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

← Back to listing