Home › 5 Tallman Ln, New Bedford MA 02740 › Analyze
Property Analyzer
5 Tallman Ln, New Bedford MA 02740 — $669,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
5 Tallman Ln, New Bedford MA 02740
$669,900 · 3 units · MLS# 73505828
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%· $167,475 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$27,756/yr
Cap rate4.1%
GRM12.4
Loan amount$502,425
Mortgage (P&I)$3,343/mo
Cash invested (down + CapEx)$167,475
Annual cash flow$-12,356
Cash-on-cash return-7.4%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.