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.
Investment Analysis
1350 Rodman St, Fall River MA 02721
$385,900 · 2 units · MLS# 73479807
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,000 (2 units)
Acquisition & financing (one-time)
Down payment%· $96,475 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$19,475/yr
Cap rate5.0%
GRM10.7
Loan amount$289,425
Mortgage (P&I)$1,926/mo
Cash invested (down + CapEx)$96,475
Annual cash flow$-3,632
Cash-on-cash return-3.8%
DSCR0.84
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.