Home › 1852 S Main St, Fall River MA 02724 › Analyze

Property Analyzer

1852 S Main St, Fall River MA 02724 — $799,999 · 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)$53,890/yr
Cap rate6.7%
GRM7.4
Loan amount$599,999
Mortgage (P&I)$3,992/mo
Annual cash flow$5,988
Cash-on-cash return3.0%
DSCR1.13

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

← Back to listing