Home › 52 Ashley St, New Bedford MA 02744 › Analyze
Property Analyzer
52 Ashley St, New Bedford MA 02744 — $729,900 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
52 Ashley St, New Bedford MA 02744
$729,900 · 5 units · MLS# 73523734
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $182,475 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$52,446/yr
Cap rate7.2%
GRM8.1
Loan amount$547,425
Mortgage (P&I)$3,642/mo
Cash invested (down + CapEx)$182,475
Annual cash flow$8,742
Cash-on-cash return4.8%
DSCR1.20
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.