Home › 41 Barnes St, Fall River MA 02723 › Analyze

Property Analyzer

41 Barnes St, Fall River MA 02723 — $629,900 · 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)$12,151/yr
Cap rate1.9%
GRM17.5
Loan amount$472,425
Mortgage (P&I)$3,143/mo
Annual cash flow$-25,566
Cash-on-cash return-16.2%
DSCR0.32

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

← Back to listing