Home › 334 Fountain St, Fall River MA 02721 › Analyze
Property Analyzer
334 Fountain St, Fall River MA 02721 — $480,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
334 Fountain St, Fall River MA 02721
$480,000 · 2 units · MLS# 73469855
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,000 (2 units)
Acquisition & financing (one-time)
Down payment%· $120,000 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$17,970/yr
Cap rate3.7%
GRM13.3
Loan amount$360,000
Mortgage (P&I)$2,395/mo
Cash invested (down + CapEx)$120,000
Annual cash flow$-10,771
Cash-on-cash return-9.0%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.