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

Property Analyzer

77 Langley St, Fall River MA 02720 — $550,000 · 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)$13,430/yr
Cap rate2.4%
GRM15.3
Loan amount$412,500
Mortgage (P&I)$2,744/mo
Annual cash flow$-19,502
Cash-on-cash return-14.2%
DSCR0.41

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

← Back to listing