Home › 25 Seventh, New Bedford MA 02740 › Analyze
Property Analyzer
25 Seventh, New Bedford MA 02740 — $730,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
25 Seventh, New Bedford MA 02740
$730,000 · 4 units · MLS# 73472547
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%· $182,500 down
Operating (recurring)
Results
Gross scheduled income$72,000/yr
Net operating income (NOI)$39,620/yr
Cap rate5.4%
GRM10.1
Loan amount$547,500
Mortgage (P&I)$3,643/mo
Cash invested (down + CapEx)$182,500
Annual cash flow$-4,090
Cash-on-cash return-2.2%
DSCR0.91
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.