Home › 123 Multi Family Way, Fall River MA 02724 › Analyze

Property Analyzer

123 Multi Family Way, Fall River MA 02724 — $1,100,000 · 7 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: $10,500 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$60,205/yr
Cap rate5.5%
GRM8.7
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Annual cash flow$-5,660
Cash-on-cash return-2.1%
DSCR0.91

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

← Back to listing