Home › 195 Brownell Street, Fall River MA 02720 › Analyze
Property Analyzer
195 Brownell Street, Fall River MA 02720 — $720,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
195 Brownell Street, Fall River MA 02720
$720,000 · 3 units · MLS# 73523316
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%· $180,000 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$26,955/yr
Cap rate3.7%
GRM13.3
Loan amount$540,000
Mortgage (P&I)$3,593/mo
Cash invested (down + CapEx)$180,000
Annual cash flow$-16,157
Cash-on-cash return-9.0%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.