Home › 128 Mott St, New Bedford MA 02744 › Analyze
Property Analyzer
128 Mott St, New Bedford MA 02744 — $665,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
128 Mott St, New Bedford MA 02744
$665,000 · 3 units · MLS# 73513299
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%· $166,250 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$27,835/yr
Cap rate4.2%
GRM12.3
Loan amount$498,750
Mortgage (P&I)$3,318/mo
Cash invested (down + CapEx)$166,250
Annual cash flow$-11,983
Cash-on-cash return-7.2%
DSCR0.70
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.