Home › 207 Rodman St, Fall River MA 02721 › Analyze

Property Analyzer

207 Rodman St, Fall River MA 02721 — $699,000 · 5 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: $7,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$90,000/yr
Net operating income (NOI)$44,391/yr
Cap rate6.4%
GRM7.8
Loan amount$524,250
Mortgage (P&I)$3,488/mo
Annual cash flow$2,537
Cash-on-cash return1.5%
DSCR1.06

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

← Back to listing