Home › 169 Grant Street, Fall River MA 02721 › Analyze
Property Analyzer
169 Grant Street, Fall River MA 02721 — $899,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
169 Grant Street, Fall River MA 02721
$899,000 · 4 units · MLS# 73514314
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,000 (4 units)
Acquisition & financing (one-time)
Down payment%· $224,750 down
Operating (recurring)
Results
Gross scheduled income$72,000/yr
Net operating income (NOI)$36,916/yr
Cap rate4.1%
GRM12.5
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Cash invested (down + CapEx)$224,750
Annual cash flow$-16,914
Cash-on-cash return-7.5%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.