Home › 51 County St, New Bedford MA 02744 › Analyze
Property Analyzer
51 County St, New Bedford MA 02744 — $739,900 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
51 County St, New Bedford MA 02744
$739,900 · 5 units · MLS# 73443154
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%· $184,975 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$52,286/yr
Cap rate7.1%
GRM8.2
Loan amount$554,925
Mortgage (P&I)$3,692/mo
Cash invested (down + CapEx)$184,975
Annual cash flow$7,983
Cash-on-cash return4.3%
DSCR1.18
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.