Home › 284 Broadway, Fall River MA 02721 › Analyze
Property Analyzer
284 Broadway, Fall River MA 02721 — $739,800 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
284 Broadway, Fall River MA 02721
$739,800 · 3 units · MLS# 73515702
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%· $184,950 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$26,638/yr
Cap rate3.6%
GRM13.7
Loan amount$554,850
Mortgage (P&I)$3,691/mo
Cash invested (down + CapEx)$184,950
Annual cash flow$-17,659
Cash-on-cash return-9.5%
DSCR0.60
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.