Home › 311 Purchase St, New Bedford MA 02740 › Analyze
Property Analyzer
311 Purchase St, New Bedford MA 02740 — $449,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
311 Purchase St, New Bedford MA 02740
$449,900 · 2 units · MLS# 73498761
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,000 (2 units)
Acquisition & financing (one-time)
Down payment%· $112,475 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$18,451/yr
Cap rate4.1%
GRM12.5
Loan amount$337,425
Mortgage (P&I)$2,245/mo
Cash invested (down + CapEx)$112,475
Annual cash flow$-8,488
Cash-on-cash return-7.5%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.