Home › 272 Sawyer St, New Bedford MA 02746 › Analyze

Property Analyzer

272 Sawyer St, New Bedford MA 02746 — $599,900 · 4 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: $6,000 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$72,000/yr
Net operating income (NOI)$34,861/yr
Cap rate5.8%
GRM8.3
Loan amount$449,925
Mortgage (P&I)$2,993/mo
Annual cash flow$-1,059
Cash-on-cash return-0.7%
DSCR0.97

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

← Back to listing