Home › 826 County St, New Bedford MA 02740 › Analyze
Property Analyzer
826 County St, New Bedford MA 02740 — $709,900 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
826 County St, New Bedford MA 02740
$709,900 · 6 units · MLS# 73507832
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (6 units)
Acquisition & financing (one-time)
Down payment%· $177,475 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$65,591/yr
Cap rate9.2%
GRM6.6
Loan amount$532,425
Mortgage (P&I)$3,542/mo
Cash invested (down + CapEx)$177,475
Annual cash flow$23,084
Cash-on-cash return13.0%
DSCR1.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.