Home › 155 Mason St, Fall River MA 02723 › Analyze
Property Analyzer
155 Mason St, Fall River MA 02723 — $649,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
155 Mason St, Fall River MA 02723
$649,000 · 2 units · MLS# 73529645
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%· $162,250 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$15,266/yr
Cap rate2.4%
GRM18.0
Loan amount$486,750
Mortgage (P&I)$3,238/mo
Cash invested (down + CapEx)$162,250
Annual cash flow$-23,594
Cash-on-cash return-14.5%
DSCR0.39
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.