Home › 119-121 Tremont St, Fall River MA 02720 › Analyze

Property Analyzer

119-121 Tremont St, Fall River MA 02720 — $1,350,000 · 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)$56,205/yr
Cap rate4.2%
GRM10.7
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Annual cash flow$-24,629
Cash-on-cash return-7.3%
DSCR0.70

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

← Back to listing