Home › 51 Summerfield St, Fall River MA 02720 › Analyze
Property Analyzer
51 Summerfield St, Fall River MA 02720 — $649,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
51 Summerfield St, Fall River MA 02720
$649,900 · 3 units · MLS# 73523570
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%· $162,475 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$28,076/yr
Cap rate4.3%
GRM12.0
Loan amount$487,425
Mortgage (P&I)$3,243/mo
Cash invested (down + CapEx)$162,475
Annual cash flow$-10,838
Cash-on-cash return-6.7%
DSCR0.72
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.