Home › 529 Eastern Ave, Fall River MA 02723 › Analyze

Property Analyzer

529 Eastern Ave, Fall River MA 02723 — $1,749,000 · 14 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: $21,000 (14 units)

Assumptions (edit anything)

Results

Gross scheduled income$252,000/yr
Net operating income (NOI)$127,626/yr
Cap rate7.3%
GRM6.9
Loan amount$1,311,750
Mortgage (P&I)$8,727/mo
Annual cash flow$22,901
Cash-on-cash return5.2%
DSCR1.22

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

← Back to listing