Home › 192 Walnut St, New Bedford MA 02740 › Analyze
Property Analyzer
192 Walnut St, New Bedford MA 02740 — $574,000 · 10 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
192 Walnut St, New Bedford MA 02740
$574,000 · 10 units · MLS# 73329052
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $15,000 (10 units)
Acquisition & financing (one-time)
Down payment%· $143,500 down
Operating (recurring)
Results
Gross scheduled income$180,000/yr
Net operating income (NOI)$119,066/yr
Cap rate20.7%
GRM3.2
Loan amount$430,500
Mortgage (P&I)$2,864/mo
Cash invested (down + CapEx)$143,500
Annual cash flow$84,696
Cash-on-cash return59.0%
DSCR3.46
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.