Home › 206 Irving Street, Fall River MA 02723 › Analyze

Property Analyzer

206 Irving Street, Fall River MA 02723 — $775,000 · 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: $4,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$54,000/yr
Net operating income (NOI)$20,945/yr
Cap rate2.7%
GRM14.4
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Annual cash flow$-25,460
Cash-on-cash return-13.1%
DSCR0.45

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

← Back to listing