Home › 96 Mt Pleasant, New Bedford MA 02740 › Analyze
Property Analyzer
96 Mt Pleasant, New Bedford MA 02740 — $630,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
96 Mt Pleasant, New Bedford MA 02740
$630,000 · 2 units · MLS# 73445150
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%· $157,500 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$15,570/yr
Cap rate2.5%
GRM17.5
Loan amount$472,500
Mortgage (P&I)$3,144/mo
Cash invested (down + CapEx)$157,500
Annual cash flow$-22,153
Cash-on-cash return-14.1%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.