Home › 393 Pleasant Street, New Bedford MA 02740 › Analyze
Property Analyzer
393 Pleasant Street, New Bedford MA 02740 — $700,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
393 Pleasant Street, New Bedford MA 02740
$700,000 · 6 units · MLS# 73517639
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (6 units)
Acquisition & financing (one-time)
Down payment%· $175,000 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$65,750/yr
Cap rate9.4%
GRM6.5
Loan amount$525,000
Mortgage (P&I)$3,493/mo
Cash invested (down + CapEx)$175,000
Annual cash flow$23,836
Cash-on-cash return13.6%
DSCR1.57
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.