Home › 104 Oak St, Fall River MA 02720 › Analyze
Property Analyzer
104 Oak St, Fall River MA 02720 — $599,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
104 Oak St, Fall River MA 02720
$599,000 · 3 units · MLS# 73499009
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,500 (3 units)
Acquisition & financing (one-time)
Down payment%· $149,750 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$28,891/yr
Cap rate4.8%
GRM11.1
Loan amount$449,250
Mortgage (P&I)$2,989/mo
Cash invested (down + CapEx)$149,750
Annual cash flow$-6,975
Cash-on-cash return-4.7%
DSCR0.81
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.