Home › 25 Seventh, New Bedford MA 02740 › Analyze

Property Analyzer

25 Seventh, New Bedford MA 02740 — $730,000 · 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)$32,780/yr
Cap rate4.5%
GRM10.1
Loan amount$547,500
Mortgage (P&I)$3,643/mo
Annual cash flow$-10,930
Cash-on-cash return-6.0%
DSCR0.75

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

← Back to listing