Home › 116 Irving St, Fall River MA 02723 › Analyze
Property Analyzer
116 Irving St, Fall River MA 02723 — $399,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
116 Irving St, Fall River MA 02723
$399,000 · 2 units · MLS# 73523897
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%· $99,750 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$19,266/yr
Cap rate4.8%
GRM11.1
Loan amount$299,250
Mortgage (P&I)$1,991/mo
Cash invested (down + CapEx)$99,750
Annual cash flow$-4,625
Cash-on-cash return-4.6%
DSCR0.81
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.