Home › 801 N Main St, Fall River MA 02720 › Analyze

Property Analyzer

801 N Main St, Fall River MA 02720 — $1,200,000 · 9 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: $13,500 (9 units)

Assumptions (edit anything)

Results

Gross scheduled income$162,000/yr
Net operating income (NOI)$80,835/yr
Cap rate6.7%
GRM7.4
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$8,982
Cash-on-cash return3.0%
DSCR1.13

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

← Back to listing