Home › 248-250 Jefferson St, Fall River MA 02721 › Analyze

Property Analyzer

248-250 Jefferson St, Fall River MA 02721 — $689,999 · 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)$22,305/yr
Cap rate3.2%
GRM12.8
Loan amount$517,499
Mortgage (P&I)$3,443/mo
Annual cash flow$-19,010
Cash-on-cash return-11.0%
DSCR0.54

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

← Back to listing