Home › 60 Mechanics Lane, New Bedford MA 02740 › Analyze
Property Analyzer
60 Mechanics Lane, New Bedford MA 02740 — $675,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
60 Mechanics Lane, New Bedford MA 02740
$675,000 · 2 units · MLS# 73499223
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%· $168,750 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$14,850/yr
Cap rate2.2%
GRM18.8
Loan amount$506,250
Mortgage (P&I)$3,368/mo
Cash invested (down + CapEx)$168,750
Annual cash flow$-25,567
Cash-on-cash return-15.2%
DSCR0.37
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.