Home › 203 Deane St, New Bedford MA 02746 › Analyze
Property Analyzer
203 Deane St, New Bedford MA 02746 — $719,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
203 Deane St, New Bedford MA 02746
$719,900 · 3 units · MLS# 73531581
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%· $179,975 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$26,956/yr
Cap rate3.7%
GRM13.3
Loan amount$539,925
Mortgage (P&I)$3,592/mo
Cash invested (down + CapEx)$179,975
Annual cash flow$-16,150
Cash-on-cash return-9.0%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.