Home › 731 Bay St, Fall River MA 02724 › Analyze

Property Analyzer

731 Bay St, Fall River MA 02724 — $529,000 · 4 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: $6,000 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$72,000/yr
Net operating income (NOI)$35,996/yr
Cap rate6.8%
GRM7.3
Loan amount$396,750
Mortgage (P&I)$2,640/mo
Annual cash flow$4,321
Cash-on-cash return3.3%
DSCR1.14

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

← Back to listing