Home › 377 Earle Street, New Bedford MA 02746 › Analyze
Property Analyzer
377 Earle Street, New Bedford MA 02746 — $1,200,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
377 Earle Street, New Bedford MA 02746
$1,200,000 · 5 units · MLS# 73486080
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $300,000 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$44,925/yr
Cap rate3.7%
GRM13.3
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$-26,928
Cash-on-cash return-9.0%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.