Home › 67-69 Austin St, New Bedford MA 02740 › Analyze
Property Analyzer
67-69 Austin St, New Bedford MA 02740 — $899,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
67-69 Austin St, New Bedford MA 02740
$899,900 · 4 units · MLS# 73467250
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,000 (4 units)
Acquisition & financing (one-time)
Down payment%· $224,975 down
Operating (recurring)
Results
Gross scheduled income$72,000/yr
Net operating income (NOI)$36,901/yr
Cap rate4.1%
GRM12.5
Loan amount$674,925
Mortgage (P&I)$4,490/mo
Cash invested (down + CapEx)$224,975
Annual cash flow$-16,983
Cash-on-cash return-7.5%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.