Home › 280 Ridge St, Fall River MA 02721 › Analyze
Property Analyzer
280 Ridge St, Fall River MA 02721 — $699,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
280 Ridge St, Fall River MA 02721
$699,999 · 3 units · MLS# 73520005
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%· $175,000 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$27,275/yr
Cap rate3.9%
GRM13.0
Loan amount$524,999
Mortgage (P&I)$3,493/mo
Cash invested (down + CapEx)$175,000
Annual cash flow$-14,639
Cash-on-cash return-8.4%
DSCR0.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.