Home › 801 N Main St, Fall River MA 02720 › Analyze
Property Analyzer
801 N Main St, Fall River MA 02720 — $1,200,000 · 9 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
801 N Main St, Fall River MA 02720
$1,200,000 · 9 units · MLS# 73507804
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $13,500 (9 units)
Acquisition & financing (one-time)
Down payment%· $300,000 down
Operating (recurring)
Results
Gross scheduled income$162,000/yr
Net operating income (NOI)$96,225/yr
Cap rate8.0%
GRM7.4
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Cash invested (down + CapEx)$300,000
Annual cash flow$24,372
Cash-on-cash return8.1%
DSCR1.34
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.