Home › 128 Mott St, New Bedford MA 02744 › Analyze

Property Analyzer

128 Mott St, New Bedford MA 02744 — $665,000 · 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)$22,705/yr
Cap rate3.4%
GRM12.3
Loan amount$498,750
Mortgage (P&I)$3,318/mo
Annual cash flow$-17,113
Cash-on-cash return-10.3%
DSCR0.57

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

← Back to listing