Home › 123 Multi Family Way, Fall River MA 02724 › Analyze
Property Analyzer
123 Multi Family Way, Fall River MA 02724 — $1,100,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
123 Multi Family Way, Fall River MA 02724
$1,100,000 · 7 units · MLS# 73497633
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,500 (7 units)
Acquisition & financing (one-time)
Down payment%· $275,000 down
Operating (recurring)
Results
Gross scheduled income$126,000/yr
Net operating income (NOI)$72,175/yr
Cap rate6.6%
GRM8.7
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Cash invested (down + CapEx)$275,000
Annual cash flow$6,310
Cash-on-cash return2.3%
DSCR1.10
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.