Home › 99 Irving Street, Fall River MA 02723 › Analyze
Property Analyzer
99 Irving Street, Fall River MA 02723 — $3,300,000 · 20 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
99 Irving Street, Fall River MA 02723
$3,300,000 · 20 units · MLS# 73494062
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $30,000 (20 units)
Acquisition & financing (one-time)
Down payment%· $825,000 down
Operating (recurring)
Results
Gross scheduled income$360,000/yr
Net operating income (NOI)$203,700/yr
Cap rate6.2%
GRM9.2
Loan amount$2,475,000
Mortgage (P&I)$16,466/mo
Cash invested (down + CapEx)$825,000
Annual cash flow$6,105
Cash-on-cash return0.7%
DSCR1.03
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.