Home › 464 Birch St, Fall River MA 02724 › Analyze

Property Analyzer

464 Birch St, Fall River MA 02724 — $744,900 · 3 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: $4,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$54,000/yr
Net operating income (NOI)$21,426/yr
Cap rate2.9%
GRM13.8
Loan amount$558,675
Mortgage (P&I)$3,717/mo
Annual cash flow$-23,177
Cash-on-cash return-12.4%
DSCR0.48

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

← Back to listing