Home › 84 Walden St, New Bedford MA 02740 › Analyze
Property Analyzer
84 Walden St, New Bedford MA 02740 — $539,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
84 Walden St, New Bedford MA 02740
$539,900 · 2 units · MLS# 73510449
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%· $134,975 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$17,011/yr
Cap rate3.2%
GRM15.0
Loan amount$404,925
Mortgage (P&I)$2,694/mo
Cash invested (down + CapEx)$134,975
Annual cash flow$-15,317
Cash-on-cash return-11.3%
DSCR0.53
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.