Home › 96 John St, Fall River MA 02721 › Analyze

Property Analyzer

96 John St, Fall River MA 02721 — $699,000 · 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)$22,161/yr
Cap rate3.2%
GRM12.9
Loan amount$524,250
Mortgage (P&I)$3,488/mo
Annual cash flow$-19,693
Cash-on-cash return-11.3%
DSCR0.53

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

← Back to listing