Home › 65-67 Farnham Street, Fall River MA 02720 › Analyze
Property Analyzer
65-67 Farnham Street, Fall River MA 02720 — $667,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
65-67 Farnham Street, Fall River MA 02720
$667,000 · 2 units · MLS# 73527818
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%· $166,750 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$14,978/yr
Cap rate2.2%
GRM18.5
Loan amount$500,250
Mortgage (P&I)$3,328/mo
Cash invested (down + CapEx)$166,750
Annual cash flow$-24,960
Cash-on-cash return-15.0%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.