Home › 24-28 Hall St, Fall River MA 02724 › Analyze
Property Analyzer
24-28 Hall St, Fall River MA 02724 — $899,900 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24-28 Hall St, Fall River MA 02724
$899,900 · 6 units · MLS# 73495132
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%· $224,975 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$62,551/yr
Cap rate7.0%
GRM8.3
Loan amount$674,925
Mortgage (P&I)$4,490/mo
Cash invested (down + CapEx)$224,975
Annual cash flow$8,667
Cash-on-cash return3.9%
DSCR1.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.