Home › 122 Perry St, Central Falls RI 02863 › Analyze

Property Analyzer

122 Perry St, Central Falls RI 02863 — $750,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$28,014/yr
Cap rate3.7%
GRM11.6
Loan amount$562,500
Mortgage (P&I)$3,742/mo
Annual cash flow$-16,894
Cash-on-cash return-9.0%
DSCR0.62

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing