Home › 153 Jencks St, Fall River MA 02723 › Analyze
Property Analyzer
153 Jencks St, Fall River MA 02723 — $1,300,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
153 Jencks St, Fall River MA 02723
$1,300,000 · 6 units · MLS# 73510903
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (6 units)
Acquisition & financing (one-time)
Down payment%· $325,000 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$56,150/yr
Cap rate4.3%
GRM12.0
Loan amount$975,000
Mortgage (P&I)$6,487/mo
Cash invested (down + CapEx)$325,000
Annual cash flow$-21,690
Cash-on-cash return-6.7%
DSCR0.72
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.