Home › 64-66 Bedford St, New Bedford MA 02740 › Analyze
Property Analyzer
64-66 Bedford St, New Bedford MA 02740 — $499,990 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
64-66 Bedford St, New Bedford MA 02740
$499,990 · 2 units · MLS# 73508763
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%· $124,998 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$17,650/yr
Cap rate3.5%
GRM13.9
Loan amount$374,993
Mortgage (P&I)$2,495/mo
Cash invested (down + CapEx)$124,998
Annual cash flow$-12,288
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.