Home › 582 Cambridge St, Fall River MA 02721 › Analyze

Property Analyzer

582 Cambridge St, Fall River MA 02721 — $569,900 · 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)$24,226/yr
Cap rate4.3%
GRM10.6
Loan amount$427,425
Mortgage (P&I)$2,844/mo
Annual cash flow$-9,898
Cash-on-cash return-6.9%
DSCR0.71

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

← Back to listing