Home › 14-28 Downing St, Fall River MA 02723 › Analyze

Property Analyzer

14-28 Downing St, Fall River MA 02723 — $2,000,000 · 10 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: $15,000 (10 units)

Assumptions (edit anything)

Results

Gross scheduled income$180,000/yr
Net operating income (NOI)$79,150/yr
Cap rate4.0%
GRM11.1
Loan amount$1,500,000
Mortgage (P&I)$9,980/mo
Annual cash flow$-40,604
Cash-on-cash return-8.1%
DSCR0.66

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

← Back to listing