Home › 1017 Pine Street, Fall River MA 02723 › Analyze
Property Analyzer
1017 Pine Street, Fall River MA 02723 — $975,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1017 Pine Street, Fall River MA 02723
$975,000 · 6 units · MLS# 73531255
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%· $243,750 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$61,350/yr
Cap rate6.3%
GRM9.0
Loan amount$731,250
Mortgage (P&I)$4,865/mo
Cash invested (down + CapEx)$243,750
Annual cash flow$2,970
Cash-on-cash return1.2%
DSCR1.05
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.