Home › 47 Boutwell, Fall River MA 02720 › Analyze

Property Analyzer

47 Boutwell, Fall River MA 02720 — $735,000 · 6 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: $9,000 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$54,930/yr
Cap rate7.5%
GRM6.8
Loan amount$551,250
Mortgage (P&I)$3,667/mo
Annual cash flow$10,920
Cash-on-cash return5.9%
DSCR1.25

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

← Back to listing