Home › 32 Franklin St, New Bedford MA 02740 › Analyze
Property Analyzer
32 Franklin St, New Bedford MA 02740 — $519,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
32 Franklin St, New Bedford MA 02740
$519,900 · 3 units · MLS# 73474515
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%· $129,975 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$30,156/yr
Cap rate5.8%
GRM9.6
Loan amount$389,925
Mortgage (P&I)$2,594/mo
Cash invested (down + CapEx)$129,975
Annual cash flow$-974
Cash-on-cash return-0.7%
DSCR0.97
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.