Home › 284 Broadway, Fall River MA 02721 › Analyze

Property Analyzer

284 Broadway, Fall River MA 02721 — $739,800 · 3 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: $4,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$54,000/yr
Net operating income (NOI)$21,508/yr
Cap rate2.9%
GRM13.7
Loan amount$554,850
Mortgage (P&I)$3,691/mo
Annual cash flow$-22,789
Cash-on-cash return-12.3%
DSCR0.49

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

← Back to listing