Home › 1017 Pine Street, Fall River MA 02723 › Analyze

Property Analyzer

1017 Pine Street, Fall River MA 02723 — $975,000 · 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)$51,090/yr
Cap rate5.2%
GRM9.0
Loan amount$731,250
Mortgage (P&I)$4,865/mo
Annual cash flow$-7,290
Cash-on-cash return-3.0%
DSCR0.88

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

← Back to listing