Home › 127 Hawthorn St, New Bedford MA 02740 › Analyze
Property Analyzer
127 Hawthorn St, New Bedford MA 02740 — $950,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
127 Hawthorn St, New Bedford MA 02740
$950,000 · 3 units · MLS# 73526972
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%· $237,500 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$23,275/yr
Cap rate2.5%
GRM17.6
Loan amount$712,500
Mortgage (P&I)$4,740/mo
Cash invested (down + CapEx)$237,500
Annual cash flow$-33,608
Cash-on-cash return-14.2%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.