Home › 191 Bonney St, New Bedford MA 02740 › Analyze

Property Analyzer

191 Bonney St, New Bedford MA 02740 — $699,900 · 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)$33,261/yr
Cap rate4.8%
GRM9.7
Loan amount$524,925
Mortgage (P&I)$3,492/mo
Annual cash flow$-8,647
Cash-on-cash return-4.9%
DSCR0.79

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

← Back to listing