Home › 62 Pitman Street, Fall River MA 02723 › Analyze

Property Analyzer

62 Pitman Street, Fall River MA 02723 — $1,150,000 · 6 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: $9,000 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$48,290/yr
Cap rate4.2%
GRM10.6
Loan amount$862,500
Mortgage (P&I)$5,738/mo
Annual cash flow$-20,569
Cash-on-cash return-7.2%
DSCR0.70

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

← Back to listing