Home › 336 Davis St, New Bedford MA 02746 › Analyze
Property Analyzer
336 Davis St, New Bedford MA 02746 — $459,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
336 Davis St, New Bedford MA 02746
$459,000 · 2 units · MLS# 73529784
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%· $114,750 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$18,306/yr
Cap rate4.0%
GRM12.8
Loan amount$344,250
Mortgage (P&I)$2,290/mo
Cash invested (down + CapEx)$114,750
Annual cash flow$-9,178
Cash-on-cash return-8.0%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.