Home › 65-67 Farnham Street, Fall River MA 02720 › Analyze

Property Analyzer

65-67 Farnham Street, Fall River MA 02720 — $667,000 · 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)$11,558/yr
Cap rate1.7%
GRM18.5
Loan amount$500,250
Mortgage (P&I)$3,328/mo
Annual cash flow$-28,380
Cash-on-cash return-17.0%
DSCR0.29

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

← Back to listing