Home › 483 County Street, New Bedford MA 02740 › Analyze
Property Analyzer
483 County Street, New Bedford MA 02740 — $749,999 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
483 County Street, New Bedford MA 02740
$749,999 · 5 units · MLS# 73523871
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $187,500 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$52,125/yr
Cap rate7.0%
GRM8.3
Loan amount$562,499
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,500
Annual cash flow$7,217
Cash-on-cash return3.8%
DSCR1.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.