Home › 337 Columbia St, Fall River MA 02721 › Analyze
Property Analyzer
337 Columbia St, Fall River MA 02721 — $719,900 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
337 Columbia St, Fall River MA 02721
$719,900 · 5 units · MLS# 73440362
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $179,975 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$52,606/yr
Cap rate7.3%
GRM8.0
Loan amount$539,925
Mortgage (P&I)$3,592/mo
Cash invested (down + CapEx)$179,975
Annual cash flow$9,500
Cash-on-cash return5.3%
DSCR1.22
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.