Home › 826 County St, New Bedford MA 02740 › Analyze

Property Analyzer

826 County St, New Bedford MA 02740 — $709,900 · 6 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: $9,000 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$55,331/yr
Cap rate7.8%
GRM6.6
Loan amount$532,425
Mortgage (P&I)$3,542/mo
Annual cash flow$12,824
Cash-on-cash return7.2%
DSCR1.30

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

← Back to listing