Home › 85 Campbell St, New Bedford MA 02740 › Analyze
Property Analyzer
85 Campbell St, New Bedford MA 02740 — $585,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
85 Campbell St, New Bedford MA 02740
$585,000 · 3 units · MLS# 73524910
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%· $146,250 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$29,115/yr
Cap rate5.0%
GRM10.8
Loan amount$438,750
Mortgage (P&I)$2,919/mo
Cash invested (down + CapEx)$146,250
Annual cash flow$-5,913
Cash-on-cash return-4.0%
DSCR0.83
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.