Home › 407 Park St, New Bedford MA 02740 › Analyze
Property Analyzer
407 Park St, New Bedford MA 02740 — $469,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
407 Park St, New Bedford MA 02740
$469,900 · 2 units · MLS# 73513761
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%· $117,475 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$18,131/yr
Cap rate3.9%
GRM13.1
Loan amount$352,425
Mortgage (P&I)$2,345/mo
Cash invested (down + CapEx)$117,475
Annual cash flow$-10,005
Cash-on-cash return-8.5%
DSCR0.64
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.