Home › 104-106 Belleville Rd, New Bedford MA 02745 › Analyze
Property Analyzer
104-106 Belleville Rd, New Bedford MA 02745 — $899,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
104-106 Belleville Rd, New Bedford MA 02745
$899,000 · 5 units · MLS# 73502534
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $224,750 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$49,741/yr
Cap rate5.5%
GRM10.0
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Cash invested (down + CapEx)$224,750
Annual cash flow$-4,089
Cash-on-cash return-1.8%
DSCR0.92
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.