Home › 10 Viall Street, New Bedford MA 02744 › Analyze
Property Analyzer
10 Viall Street, New Bedford MA 02744 — $710,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
10 Viall Street, New Bedford MA 02744
$710,000 · 3 units · MLS# 73505970
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%· $177,500 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$27,115/yr
Cap rate3.8%
GRM13.1
Loan amount$532,500
Mortgage (P&I)$3,543/mo
Cash invested (down + CapEx)$177,500
Annual cash flow$-15,398
Cash-on-cash return-8.7%
DSCR0.64
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.