Home › 77 Dartmouth St, New Bedford MA 02740 › Analyze
Property Analyzer
77 Dartmouth St, New Bedford MA 02740 — $799,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
77 Dartmouth St, New Bedford MA 02740
$799,999 · 3 units · MLS# 73527414
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%· $200,000 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$25,675/yr
Cap rate3.2%
GRM14.8
Loan amount$599,999
Mortgage (P&I)$3,992/mo
Cash invested (down + CapEx)$200,000
Annual cash flow$-22,227
Cash-on-cash return-11.1%
DSCR0.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.