Home › 545 Brayton Ave, Fall River MA 02721 › Analyze

Property Analyzer

545 Brayton Ave, Fall River MA 02721 — $610,000 · 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)$12,470/yr
Cap rate2.0%
GRM16.9
Loan amount$457,500
Mortgage (P&I)$3,044/mo
Annual cash flow$-24,055
Cash-on-cash return-15.8%
DSCR0.34

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

← Back to listing