Home › 207 Rodman St, Fall River MA 02721 › Analyze
Property Analyzer
207 Rodman St, Fall River MA 02721 — $699,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
207 Rodman St, Fall River MA 02721
$699,000 · 5 units · MLS# 73403451
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $174,750 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$52,941/yr
Cap rate7.6%
GRM7.8
Loan amount$524,250
Mortgage (P&I)$3,488/mo
Cash invested (down + CapEx)$174,750
Annual cash flow$11,087
Cash-on-cash return6.3%
DSCR1.26
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.