Home › 184 County St, New Bedford MA 02740 › Analyze

Property Analyzer

184 County St, New Bedford MA 02740 — $399,000 · 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)$15,846/yr
Cap rate4.0%
GRM11.1
Loan amount$299,250
Mortgage (P&I)$1,991/mo
Annual cash flow$-8,045
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