Home › 1930 Acushnet Ave, New Bedford MA 02745 › Analyze
Property Analyzer
1930 Acushnet Ave, New Bedford MA 02745 — $599,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1930 Acushnet Ave, New Bedford MA 02745
$599,000 · 2 units · MLS# 73498115
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%· $149,750 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$16,066/yr
Cap rate2.7%
GRM16.6
Loan amount$449,250
Mortgage (P&I)$2,989/mo
Cash invested (down + CapEx)$149,750
Annual cash flow$-19,800
Cash-on-cash return-13.2%
DSCR0.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.