Home › 1142-1144 Plymouth Ave, Fall River MA 02721 › Analyze

Property Analyzer

1142-1144 Plymouth Ave, Fall River MA 02721 — $525,000 · 2 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: $3,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$36,000/yr
Net operating income (NOI)$13,830/yr
Cap rate2.6%
GRM14.6
Loan amount$393,750
Mortgage (P&I)$2,620/mo
Annual cash flow$-17,606
Cash-on-cash return-13.4%
DSCR0.44

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

← Back to listing