Home › 1350 Rodman St, Fall River MA 02721 › Analyze

Property Analyzer

1350 Rodman St, Fall River MA 02721 — $385,900 · 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)$16,055/yr
Cap rate4.2%
GRM10.7
Loan amount$289,425
Mortgage (P&I)$1,926/mo
Annual cash flow$-7,052
Cash-on-cash return-7.3%
DSCR0.69

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

← Back to listing