Home › 14-28 Downing St, Fall River MA 02723 › Analyze
Property Analyzer
14-28 Downing St, Fall River MA 02723 — $2,000,000 · 10 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
14-28 Downing St, Fall River MA 02723
$2,000,000 · 10 units · MLS# 73456136
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $15,000 (10 units)
Acquisition & financing (one-time)
Down payment%· $500,000 down
Operating (recurring)
Results
Gross scheduled income$180,000/yr
Net operating income (NOI)$96,250/yr
Cap rate4.8%
GRM11.1
Loan amount$1,500,000
Mortgage (P&I)$9,980/mo
Cash invested (down + CapEx)$500,000
Annual cash flow$-23,504
Cash-on-cash return-4.7%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.