Home › 529 Eastern Ave, Fall River MA 02723 › Analyze
Property Analyzer
529 Eastern Ave, Fall River MA 02723 — $1,749,000 · 14 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
529 Eastern Ave, Fall River MA 02723
$1,749,000 · 14 units · MLS# 73447959
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $21,000 (14 units)
Acquisition & financing (one-time)
Down payment%· $437,250 down
Operating (recurring)
Results
Gross scheduled income$252,000/yr
Net operating income (NOI)$151,566/yr
Cap rate8.7%
GRM6.9
Loan amount$1,311,750
Mortgage (P&I)$8,727/mo
Cash invested (down + CapEx)$437,250
Annual cash flow$46,841
Cash-on-cash return10.7%
DSCR1.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.