Home › 15 Oliver St, Fall River MA 02724 › Analyze
Property Analyzer
15 Oliver St, Fall River MA 02724 — $729,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15 Oliver St, Fall River MA 02724
$729,900 · 3 units · MLS# 73511459
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%· $182,475 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$26,796/yr
Cap rate3.7%
GRM13.5
Loan amount$547,425
Mortgage (P&I)$3,642/mo
Cash invested (down + CapEx)$182,475
Annual cash flow$-16,908
Cash-on-cash return-9.3%
DSCR0.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.