Home › 518 Cottage St, New Bedford MA 02740 › Analyze
Property Analyzer
518 Cottage St, New Bedford MA 02740 — $550,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
518 Cottage St, New Bedford MA 02740
$550,000 · 3 units · MLS# 73514219
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,500 (3 units)
Acquisition & financing (one-time)
Down payment%· $137,500 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$29,675/yr
Cap rate5.4%
GRM10.2
Loan amount$412,500
Mortgage (P&I)$2,744/mo
Cash invested (down + CapEx)$137,500
Annual cash flow$-3,257
Cash-on-cash return-2.4%
DSCR0.90
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.