Home › 196 Irving St, Fall River MA 02723 › Analyze
Property Analyzer
196 Irving St, Fall River MA 02723 — $849,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
196 Irving St, Fall River MA 02723
$849,900 · 3 units · MLS# 73522701
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%· $212,475 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$24,876/yr
Cap rate2.9%
GRM15.7
Loan amount$637,425
Mortgage (P&I)$4,241/mo
Cash invested (down + CapEx)$212,475
Annual cash flow$-26,014
Cash-on-cash return-12.2%
DSCR0.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.