Home › 127 Hawthorn St, New Bedford MA 02740 › Analyze

Property Analyzer

127 Hawthorn St, New Bedford MA 02740 — $950,000 · 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)$18,145/yr
Cap rate1.9%
GRM17.6
Loan amount$712,500
Mortgage (P&I)$4,740/mo
Annual cash flow$-38,738
Cash-on-cash return-16.3%
DSCR0.32

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

← Back to listing