Home › 115 Mill St, New Bedford MA 02740 › Analyze
Property Analyzer
115 Mill St, New Bedford MA 02740 — $675,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
115 Mill St, New Bedford MA 02740
$675,000 · 3 units · MLS# 73516299
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%· $168,750 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$27,675/yr
Cap rate4.1%
GRM12.5
Loan amount$506,250
Mortgage (P&I)$3,368/mo
Cash invested (down + CapEx)$168,750
Annual cash flow$-12,742
Cash-on-cash return-7.6%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.