Home › 77 Langley St, Fall River MA 02720 › Analyze
Property Analyzer
77 Langley St, Fall River MA 02720 — $550,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
77 Langley St, Fall River MA 02720
$550,000 · 2 units · MLS# 73527436
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,000 (2 units)
Acquisition & financing (one-time)
Down payment%· $137,500 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$16,850/yr
Cap rate3.1%
GRM15.3
Loan amount$412,500
Mortgage (P&I)$2,744/mo
Cash invested (down + CapEx)$137,500
Annual cash flow$-16,082
Cash-on-cash return-11.7%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.