Home › 77 Fulton St, Fall River MA 02720 › Analyze
Property Analyzer
77 Fulton St, Fall River MA 02720 — $520,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
77 Fulton St, Fall River MA 02720
$520,000 · 2 units · MLS# 73528922
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,000 (2 units)
Acquisition & financing (one-time)
Down payment%· $130,000 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$17,330/yr
Cap rate3.3%
GRM14.4
Loan amount$390,000
Mortgage (P&I)$2,595/mo
Cash invested (down + CapEx)$130,000
Annual cash flow$-13,806
Cash-on-cash return-10.6%
DSCR0.56
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.