Home › 166 Clifford St, New Bedford MA 02745 › Analyze

Property Analyzer

166 Clifford St, New Bedford MA 02745 — $609,900 · 3 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: $4,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$54,000/yr
Net operating income (NOI)$23,586/yr
Cap rate3.9%
GRM11.3
Loan amount$457,425
Mortgage (P&I)$3,043/mo
Annual cash flow$-12,933
Cash-on-cash return-8.5%
DSCR0.65

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

← Back to listing