Home › 166 Clifford St, New Bedford MA 02745 › Analyze
Property Analyzer
166 Clifford St, New Bedford MA 02745 — $609,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
166 Clifford St, New Bedford MA 02745
$609,900 · 3 units · MLS# 73526256
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%· $152,475 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$28,716/yr
Cap rate4.7%
GRM11.3
Loan amount$457,425
Mortgage (P&I)$3,043/mo
Cash invested (down + CapEx)$152,475
Annual cash flow$-7,803
Cash-on-cash return-5.1%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.