Home › 66 Rockdale Ave, New Bedford MA 02740 › Analyze
Property Analyzer
66 Rockdale Ave, New Bedford MA 02740 — $549,900 · 1 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
66 Rockdale Ave, New Bedford MA 02740
$549,900 · 1 unit · MLS# 73526723
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $1,500 (1 units)
Acquisition & financing (one-time)
Down payment%· $137,475 down
Operating (recurring)
Results
Gross scheduled income$18,000/yr
Net operating income (NOI)$4,026/yr
Cap rate0.7%
GRM30.6
Loan amount$412,425
Mortgage (P&I)$2,744/mo
Cash invested (down + CapEx)$137,475
Annual cash flow$-28,900
Cash-on-cash return-21.0%
DSCR0.12
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.