Home › 423 Division St, Fall River MA 02721 › Analyze

Property Analyzer

423 Division St, Fall River MA 02721 — $1,300,000 · 6 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: $9,000 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$45,890/yr
Cap rate3.5%
GRM12.0
Loan amount$975,000
Mortgage (P&I)$6,487/mo
Annual cash flow$-31,950
Cash-on-cash return-9.8%
DSCR0.59

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

← Back to listing