Home › 609 Cherry St, Fall River MA 02720 › Analyze
Property Analyzer
609 Cherry St, Fall River MA 02720 — $599,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
609 Cherry St, Fall River MA 02720
$599,000 · 4 units · MLS# 73502349
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%· $149,750 down
Operating (recurring)
Results
Gross scheduled income$72,000/yr
Net operating income (NOI)$41,716/yr
Cap rate7.0%
GRM8.3
Loan amount$449,250
Mortgage (P&I)$2,989/mo
Cash invested (down + CapEx)$149,750
Annual cash flow$5,850
Cash-on-cash return3.9%
DSCR1.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.