Home › 195 Brownell Street, Fall River MA 02720 › Analyze

Property Analyzer

195 Brownell Street, Fall River MA 02720 — $720,000 · 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)$21,825/yr
Cap rate3.0%
GRM13.3
Loan amount$540,000
Mortgage (P&I)$3,593/mo
Annual cash flow$-21,287
Cash-on-cash return-11.8%
DSCR0.51

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

← Back to listing