Home › 119-121 Tremont St, Fall River MA 02720 › Analyze
Property Analyzer
119-121 Tremont St, Fall River MA 02720 — $1,350,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
119-121 Tremont St, Fall River MA 02720
$1,350,000 · 7 units · MLS# 73493353
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,500 (7 units)
Acquisition & financing (one-time)
Down payment%· $337,500 down
Operating (recurring)
Results
Gross scheduled income$126,000/yr
Net operating income (NOI)$68,175/yr
Cap rate5.1%
GRM10.7
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Cash invested (down + CapEx)$337,500
Annual cash flow$-12,659
Cash-on-cash return-3.8%
DSCR0.84
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.