Home › 604 Rock Street, Fall River MA 02720 › Analyze

Property Analyzer

604 Rock Street, Fall River MA 02720 — $1,000,000 · 8 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: $12,000 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$144,000/yr
Net operating income (NOI)$72,920/yr
Cap rate7.3%
GRM6.9
Loan amount$750,000
Mortgage (P&I)$4,990/mo
Annual cash flow$13,043
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