Home › 196 Irving St, Fall River MA 02723 › Analyze

Property Analyzer

196 Irving St, Fall River MA 02723 — $849,900 · 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)$19,746/yr
Cap rate2.3%
GRM15.7
Loan amount$637,425
Mortgage (P&I)$4,241/mo
Annual cash flow$-31,144
Cash-on-cash return-14.7%
DSCR0.39

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

← Back to listing