Home › 272 Sawyer St, New Bedford MA 02746 › Analyze
Property Analyzer
272 Sawyer St, New Bedford MA 02746 — $599,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
272 Sawyer St, New Bedford MA 02746
$599,900 · 4 units · MLS# 73472333
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%· $149,975 down
Operating (recurring)
Results
Gross scheduled income$72,000/yr
Net operating income (NOI)$41,701/yr
Cap rate7.0%
GRM8.3
Loan amount$449,925
Mortgage (P&I)$2,993/mo
Cash invested (down + CapEx)$149,975
Annual cash flow$5,781
Cash-on-cash return3.9%
DSCR1.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.