Home › 37 Jouvette St., New Bedford MA 02744 › Analyze
Property Analyzer
37 Jouvette St., New Bedford MA 02744 — $579,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
37 Jouvette St., New Bedford MA 02744
$579,000 · 3 units · MLS# 73488776
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%· $144,750 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$29,211/yr
Cap rate5.0%
GRM10.7
Loan amount$434,250
Mortgage (P&I)$2,889/mo
Cash invested (down + CapEx)$144,750
Annual cash flow$-5,458
Cash-on-cash return-3.8%
DSCR0.84
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.