Home › 34-36 Park St, Fall River MA 02721 › Analyze

Property Analyzer

34-36 Park St, Fall River MA 02721 — $950,000 · 5 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: $7,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$90,000/yr
Net operating income (NOI)$40,375/yr
Cap rate4.3%
GRM10.6
Loan amount$712,500
Mortgage (P&I)$4,740/mo
Annual cash flow$-16,508
Cash-on-cash return-7.0%
DSCR0.71

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

← Back to listing