Home › 99 Irving Street, Fall River MA 02723 › Analyze

Property Analyzer

99 Irving Street, Fall River MA 02723 — $3,300,000 · 20 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: $30,000 (20 units)

Assumptions (edit anything)

Results

Gross scheduled income$360,000/yr
Net operating income (NOI)$169,500/yr
Cap rate5.1%
GRM9.2
Loan amount$2,475,000
Mortgage (P&I)$16,466/mo
Annual cash flow$-28,095
Cash-on-cash return-3.4%
DSCR0.86

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

← Back to listing