Home › 16 Washburn St, New Bedford MA 02740 › Analyze
Property Analyzer
16 Washburn St, New Bedford MA 02740 — $799,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16 Washburn St, New Bedford MA 02740
$799,900 · 2 units · MLS# 73490354
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%· $199,975 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$12,851/yr
Cap rate1.6%
GRM22.2
Loan amount$599,925
Mortgage (P&I)$3,991/mo
Cash invested (down + CapEx)$199,975
Annual cash flow$-35,045
Cash-on-cash return-17.5%
DSCR0.27
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.