Home › 248-250 Jefferson St, Fall River MA 02721 › Analyze
Property Analyzer
248-250 Jefferson St, Fall River MA 02721 — $689,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
248-250 Jefferson St, Fall River MA 02721
$689,999 · 3 units · MLS# 73476887
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%· $172,500 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$27,435/yr
Cap rate4.0%
GRM12.8
Loan amount$517,499
Mortgage (P&I)$3,443/mo
Cash invested (down + CapEx)$172,500
Annual cash flow$-13,880
Cash-on-cash return-8.0%
DSCR0.66
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.