Home › 118 Maple St, Fall River MA 02720 › Analyze
Property Analyzer
118 Maple St, Fall River MA 02720 — $729,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
118 Maple St, Fall River MA 02720
$729,000 · 3 units · MLS# 73480956
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%· $182,250 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$26,811/yr
Cap rate3.7%
GRM13.5
Loan amount$546,750
Mortgage (P&I)$3,638/mo
Cash invested (down + CapEx)$182,250
Annual cash flow$-16,839
Cash-on-cash return-9.2%
DSCR0.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.