Home › 22 County St, New Bedford MA 02744 › Analyze
Property Analyzer
22 County St, New Bedford MA 02744 — $410,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
22 County St, New Bedford MA 02744
$410,000 · 2 units · MLS# 73529445
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%· $102,500 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$19,090/yr
Cap rate4.7%
GRM11.4
Loan amount$307,500
Mortgage (P&I)$2,046/mo
Cash invested (down + CapEx)$102,500
Annual cash flow$-5,460
Cash-on-cash return-5.3%
DSCR0.78
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.