Home › 278 Division St, Fall River MA 02721 › Analyze

Property Analyzer

278 Division St, Fall River MA 02721 — $649,000 · 2 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: $3,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$36,000/yr
Net operating income (NOI)$11,846/yr
Cap rate1.8%
GRM18.0
Loan amount$486,750
Mortgage (P&I)$3,238/mo
Annual cash flow$-27,014
Cash-on-cash return-16.6%
DSCR0.30

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

← Back to listing