Home › 24-28 Hall St, Fall River MA 02724 › Analyze

Property Analyzer

24-28 Hall St, Fall River MA 02724 — $899,900 · 6 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: $9,000 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$52,291/yr
Cap rate5.8%
GRM8.3
Loan amount$674,925
Mortgage (P&I)$4,490/mo
Annual cash flow$-1,593
Cash-on-cash return-0.7%
DSCR0.97

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

← Back to listing