Home › 34-36 Park St, Fall River MA 02721 › Analyze
Property Analyzer
34-36 Park St, Fall River MA 02721 — $950,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
34-36 Park St, Fall River MA 02721
$950,000 · 5 units · MLS# 73515047
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $237,500 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$48,925/yr
Cap rate5.1%
GRM10.6
Loan amount$712,500
Mortgage (P&I)$4,740/mo
Cash invested (down + CapEx)$237,500
Annual cash flow$-7,958
Cash-on-cash return-3.4%
DSCR0.86
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.