Home › 144 Choate St., Fall River MA 02723 › Analyze
Property Analyzer
144 Choate St., Fall River MA 02723 — $1,475,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
144 Choate St., Fall River MA 02723
$1,475,000 · 8 units · MLS# 73523749
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,000 (8 units)
Acquisition & financing (one-time)
Down payment%· $368,750 down
Operating (recurring)
Results
Gross scheduled income$144,000/yr
Net operating income (NOI)$79,000/yr
Cap rate5.4%
GRM10.2
Loan amount$1,106,250
Mortgage (P&I)$7,360/mo
Cash invested (down + CapEx)$368,750
Annual cash flow$-9,319
Cash-on-cash return-2.5%
DSCR0.89
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.