Home › 1852 S Main St, Fall River MA 02724 › Analyze
Property Analyzer
1852 S Main St, Fall River MA 02724 — $799,999 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1852 S Main St, Fall River MA 02724
$799,999 · 6 units · MLS# 73467253
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (6 units)
Acquisition & financing (one-time)
Down payment%· $200,000 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$64,150/yr
Cap rate8.0%
GRM7.4
Loan amount$599,999
Mortgage (P&I)$3,992/mo
Cash invested (down + CapEx)$200,000
Annual cash flow$16,248
Cash-on-cash return8.1%
DSCR1.34
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.