Home › 290 Mt. Pleasant St., New Bedford MA 02746 › Analyze
Property Analyzer
290 Mt. Pleasant St., New Bedford MA 02746 — $625,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
290 Mt. Pleasant St., New Bedford MA 02746
$625,000 · 3 units · MLS# 73480876
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,500 (3 units)
Acquisition & financing (one-time)
Down payment%· $156,250 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$28,475/yr
Cap rate4.6%
GRM11.6
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Cash invested (down + CapEx)$156,250
Annual cash flow$-8,948
Cash-on-cash return-5.7%
DSCR0.76
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.