Home › 194-R Riverside Ave, New Bedford MA 02746 › Analyze

Property Analyzer

194-R Riverside Ave, New Bedford MA 02746 — $1,600,000 · 25 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: $37,500 (25 units)

Assumptions (edit anything)

Results

Gross scheduled income$450,000/yr
Net operating income (NOI)$252,275/yr
Cap rate15.8%
GRM3.6
Loan amount$1,200,000
Mortgage (P&I)$7,984/mo
Annual cash flow$156,471
Cash-on-cash return39.1%
DSCR2.63

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

← Back to listing