Home › 155 Rodman St, Fall River MA 02721 › Analyze
Property Analyzer
155 Rodman St, Fall River MA 02721 — $799,900 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
155 Rodman St, Fall River MA 02721
$799,900 · 5 units · MLS# 73500571
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%· $199,975 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$51,326/yr
Cap rate6.4%
GRM8.9
Loan amount$599,925
Mortgage (P&I)$3,991/mo
Cash invested (down + CapEx)$199,975
Annual cash flow$3,430
Cash-on-cash return1.7%
DSCR1.07
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.