Home › 630 Maple St, Fall River MA 02720 › Analyze
Property Analyzer
630 Maple St, Fall River MA 02720 — $797,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
630 Maple St, Fall River MA 02720
$797,000 · 4 units · MLS# 73515620
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,000 (4 units)
Acquisition & financing (one-time)
Down payment%· $199,250 down
Operating (recurring)
Results
Gross scheduled income$72,000/yr
Net operating income (NOI)$38,548/yr
Cap rate4.8%
GRM11.1
Loan amount$597,750
Mortgage (P&I)$3,977/mo
Cash invested (down + CapEx)$199,250
Annual cash flow$-9,174
Cash-on-cash return-4.6%
DSCR0.81
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.