Home › 89 Oak Street, Fall River MA 02720 › Analyze
Property Analyzer
89 Oak Street, Fall River MA 02720 — $449,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
89 Oak Street, Fall River MA 02720
$449,000 · 2 units · MLS# 73515988
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%· $112,250 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$18,466/yr
Cap rate4.1%
GRM12.5
Loan amount$336,750
Mortgage (P&I)$2,240/mo
Cash invested (down + CapEx)$112,250
Annual cash flow$-8,419
Cash-on-cash return-7.5%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.