Home › 155 Rodman St, Fall River MA 02721 › Analyze

Property Analyzer

155 Rodman St, Fall River MA 02721 — $799,900 · 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)$42,776/yr
Cap rate5.3%
GRM8.9
Loan amount$599,925
Mortgage (P&I)$3,991/mo
Annual cash flow$-5,120
Cash-on-cash return-2.6%
DSCR0.89

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

← Back to listing