Home › 77 Fulton St, Fall River MA 02720 › Analyze

Property Analyzer

77 Fulton St, Fall River MA 02720 — $520,000 · 2 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: $3,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$36,000/yr
Net operating income (NOI)$13,910/yr
Cap rate2.7%
GRM14.4
Loan amount$390,000
Mortgage (P&I)$2,595/mo
Annual cash flow$-17,226
Cash-on-cash return-13.3%
DSCR0.45

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

← Back to listing