Home › 191 Bonney St, New Bedford MA 02740 › Analyze
Property Analyzer
191 Bonney St, New Bedford MA 02740 — $699,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
191 Bonney St, New Bedford MA 02740
$699,900 · 4 units · MLS# 73490351
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,000 (4 units)
Acquisition & financing (one-time)
Down payment%· $174,975 down
Operating (recurring)
Results
Gross scheduled income$72,000/yr
Net operating income (NOI)$40,101/yr
Cap rate5.7%
GRM9.7
Loan amount$524,925
Mortgage (P&I)$3,492/mo
Cash invested (down + CapEx)$174,975
Annual cash flow$-1,807
Cash-on-cash return-1.0%
DSCR0.96
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.