Home › 745 County St, New Bedford MA 02740 › Analyze
Property Analyzer
745 County St, New Bedford MA 02740 — $599,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
745 County St, New Bedford MA 02740
$599,900 · 2 units · MLS# 73455686
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%· $149,975 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$16,051/yr
Cap rate2.7%
GRM16.7
Loan amount$449,925
Mortgage (P&I)$2,993/mo
Cash invested (down + CapEx)$149,975
Annual cash flow$-19,869
Cash-on-cash return-13.2%
DSCR0.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.