Home › 70 Jencks St, Fall River MA 02723 › Analyze
Property Analyzer
70 Jencks St, Fall River MA 02723 — $760,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
70 Jencks St, Fall River MA 02723
$760,000 · 3 units · MLS# 73471240
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%· $190,000 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$26,315/yr
Cap rate3.5%
GRM14.1
Loan amount$570,000
Mortgage (P&I)$3,792/mo
Cash invested (down + CapEx)$190,000
Annual cash flow$-19,192
Cash-on-cash return-10.1%
DSCR0.58
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.