Home › 87 Smith, Fall River MA 02721 › Analyze

Property Analyzer

87 Smith, Fall River MA 02721 — $639,000 · 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)$23,121/yr
Cap rate3.6%
GRM11.8
Loan amount$479,250
Mortgage (P&I)$3,188/mo
Annual cash flow$-15,141
Cash-on-cash return-9.5%
DSCR0.60

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

← Back to listing