Home › 144 Choate St., Fall River MA 02723 › Analyze

Property Analyzer

144 Choate St., Fall River MA 02723 — $1,475,000 · 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)$65,320/yr
Cap rate4.4%
GRM10.2
Loan amount$1,106,250
Mortgage (P&I)$7,360/mo
Annual cash flow$-22,999
Cash-on-cash return-6.2%
DSCR0.74

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

← Back to listing