Home › 150 Blackmer St, New Bedford MA 02744 › Analyze
Property Analyzer
150 Blackmer St, New Bedford MA 02744 — $574,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
150 Blackmer St, New Bedford MA 02744
$574,900 · 2 units · MLS# 73456899
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,000 (2 units)
Acquisition & financing (one-time)
Down payment%· $143,725 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$16,451/yr
Cap rate2.9%
GRM16.0
Loan amount$431,175
Mortgage (P&I)$2,869/mo
Cash invested (down + CapEx)$143,725
Annual cash flow$-17,972
Cash-on-cash return-12.5%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.