Home › 1138-1140 Plymouth Ave, Fall River MA 02721 › Analyze

Property Analyzer

1138-1140 Plymouth Ave, Fall River MA 02721 — $475,000 · 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)$14,630/yr
Cap rate3.1%
GRM13.2
Loan amount$356,250
Mortgage (P&I)$2,370/mo
Annual cash flow$-13,812
Cash-on-cash return-11.6%
DSCR0.51

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

← Back to listing