Home › 206 Irving Street, Fall River MA 02723 › Analyze
Property Analyzer
206 Irving Street, Fall River MA 02723 — $775,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
206 Irving Street, Fall River MA 02723
$775,000 · 3 units · MLS# 73509935
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,500 (3 units)
Acquisition & financing (one-time)
Down payment%· $193,750 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$26,075/yr
Cap rate3.4%
GRM14.4
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Cash invested (down + CapEx)$193,750
Annual cash flow$-20,330
Cash-on-cash return-10.5%
DSCR0.56
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.