CashFlowRE
Sign in Sign up
444 Center St 6-Plex
C Composite 57.3
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +29.2/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • ARV discount +1.0/15.0
  • Appreciation +0.0/10.0

$799,000

444 Center St · Fall River, MA 02724
9 bd · 6.0 ba · 4,593 sqft · MultiFamily public records · 71 Days on market
Built 1900 3,502 sqft lot $174/sqft · 14% above area Est $698k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Fully occupied 6-unit investment opportunity at 444 Center St in Fall River generating $88,200 in annual gross income. The property features a well-balanced unit mix of three 2-bedroom/1-bath units and three 1-bedroom/1-bath units, offering broad rental appeal and consistent occupancy. Current financials support an ~8+ cap on in-place income, with clear value-add potential through strategic improvements and rent optimization. Strong tenant base in place with immediate cash flow, complemented by continued rental growth in the Fall River market. Conveniently located with access to local amenities, this is a compelling addition to any portfolio seeking both cash flow and upside.

Key facts

  • 3,502 sq ft lot
  • Built 1900
  • Listed 71 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3×2bd/1ba + 3×1bd/1ba units multifamily listed at $799k.

Deal economics

  • At list price, monthly cash flow is $3k ($33k/yr) — positive. Per door: $462/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $799k).
  • Recommended offer: $751k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 3.6% in Fall River — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 61/100 on livability (#221 in MA) — a middle-class / working-renter tenant base. Strengths: health & safety A+; Watch: cost of living D+, schools D, crime F.
  • Fall River (suburban): math 17% / reading 28% proficiency, ranked #288 of 302 in MA (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 23 active listings in the ZIP; 760 units permitted in Bristol County in 2024 (142 in 5+ unit buildings).
  • At $9,766/mo this rent would consume 211% of the median local household income ($56k/yr) (locally 1445% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $24k of value loss. Plan a longer hold.
  • Bristol County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $224k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($751k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $130k; list at $799k implies a 515% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $751,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.22%
Cap rate
10.46%
Cash-on-cash
14.87%
DSCR
1.66
GRM
6.8

CMA / ARV

ARV (median comp)
$698,356
List price
$799,000
Delta
14.41%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
785 Broadway St 0.05mi 8/4.0 (-1) 4,123 (-10%) 5mo $699,000 $170 63
268 Palmer St 0.34mi 9/3.0 4,617 (+0%) 14mo $750,000 $162 60
36 Palmer St 0.19mi 9/3.0 4,197 (-9%) 7mo $750,000 $179 59
452 Osborn St 0.39mi 9/3.0 4,302 (-6%) 6mo $810,000 $188 55
516 Whipple St 0.42mi 9/3.0 4,230 (-8%) 7mo $649,000 $153 49
168 Forest St 0.39mi 9/5.0 3,984 (-13%) 10mo $735,000 $184 47
318 William St 0.53mi 9/3.0 4,785 (+4%) 14mo $670,000 $140 44
487 Ridge St 0.35mi 9/3.0 3,966 (-14%) 6mo $560,700 $141 44
223 Morgan St 0.75mi 8/5.0 (-1) 4,848 (+6%) 7mo $600,000 $124 41
371 Osborn St 0.31mi 8/3.0 (-1) 5,194 (+13%) 8mo $650,000 $125 40
23 Scott St 0.48mi 9/3.0 3,985 (-13%) 10mo $689,000 $173 36
306 Mott St 0.74mi 9/3.0 4,077 (-11%) 6mo $750,000 $184 30

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.4%
Equity multiple
1.21×
Total profit
$46,865
Equity at exit
$119,133
10-year hold
IRR
14.8%
Equity multiple
2.19×
Total profit
$267,295
Equity at exit
$69,083

Cash invested: $223,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
20 Strongly Tenant-Friendly
State Massachusetts
20 Strongly Tenant-Friendly · D+15
County
— inherits STATE
City
— inherits STATE
Cambridge / Boston historically rent-controlled (preempted 1994 but consideration ongoing); strong tenant protections; court backlogs.

ZIP-level market 02724

Home prices YoY
-19.3%
Active inventory
23
Price-to-rent
39.2×

Monthly cashflow live

Estimated rent
$9,766 high interval (Pro) →
Mortgage (P&I)
$4,190
Tax from tax record
$420 /mo · $5,043/yr
Insurance
$333
HOA
$0
Vacancy / Maint / Mgmt
$2,051
Net cashflow
$2,772

Break-even live

Break-even rent $6,257
Max offer price $799,000
Occupancy floor 67%

6-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (6 units) $9,766

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$199,750
Closing costs
$23,970
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 15 events

  1. 2026-06-18
    days on market $799,000 Active 71 DOM
  2. 2026-06-17
    days on market $799,000 Active 70 DOM
  3. 2026-06-16
    days on market $799,000 Active 69 DOM
  4. 2026-06-15
    days on market $799,000 Active 68 DOM
  5. 2026-06-13
    days on market $799,000 Active 66 DOM
  6. 2026-06-09
    days on market $799,000 Active 62 DOM
  7. 2026-06-08
    days on market $799,000 Active 61 DOM
  8. 2026-06-07
    days on market $799,000 Active 60 DOM
  9. 2026-06-05
    days on market $799,000 Active 57 DOM
  10. 2026-06-03
    days on market $799,000 Active 56 DOM
  11. 2026-06-02
    days on market $799,000 Active 55 DOM
  12. 2026-06-01
    days on market $799,000 Active 54 DOM
  13. 2026-05-31
    days on market $799,000 Active 53 DOM
  14. 2026-04-08
    listed $799,000 New 684-char remark
    Show marketing remark (684 chars)

    Fully occupied 6-unit investment opportunity at 444 Center St in Fall River generating $88,200 in annual gross income. The property features a well-balanced unit mix of three 2-bedroom/1-bath units and three 1-bedroom/1-bath units, offering broad rental appeal and consistent occupancy. Current financials support an ~8+ cap on in-place income, with clear value-add potential through strategic improvements and rent optimization. Strong tenant base in place with immediate cash flow, complemented by continued rental growth in the Fall River market. Conveniently located with access to local amenities, this is a compelling addition to any portfolio seeking both cash flow and upside.

  15. 1998-08-21
    soldstatus $130,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MA · Partial reset (capped growth)

Current annual tax
$5,043 · $420/mo
Projected year-2 tax
$7,435 · $620/mo
Expected delta
+$2,392/yr (+$199/mo · 47.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$117,192
− Mortgage interest
−$44,756
− Property taxes
−$5,043
− Insurance
−$3,995
− Repairs & maintenance
−$9,375
− Management
−$9,375
− Depreciation
−$23,244
Taxable income
$21,403
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,137
After-tax cash flow
$28,126/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Fall River
NCES district ID
2504830
Math proficiency
17% ▼ -15.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$35,773
Composite
18.59/100
National rank
#8905
State rank
#288 of 302 in MA

Livability — Fall River

Score
61/100
State rank
#221
US rank
#18220

Category grades

Amenities B- Commute F Cost of living D+ Crime F Employment D- Housing B- Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fall River, MA
County
Bristol County · 342,083 people
City population
93,033
Metro
Providence-Warwick, RI-MA
Population (ZIP)
18,505
Household income
$55,590
Rent vs Own
66.6% rent · 33.4% own
Severe rent burden
1445.0

Population outlook (Bristol County) Hauer SSP2

Today (2025)
570,212 people
By 2030
571,181 · +0.2%
By 2040
565,389 · -0.8%
By 2050
552,141 · -3.2%
By 2075
520,923 · -8.6%
By 2100
474,363 · -16.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 16% Two or more races 10% Black 8% Asian 2%
Hispanic origin (detail)
Puerto Rican 11%
Common ancestry
Russian 31% Lithuanian 12% Estonian 3%
Foreign-born
21% · Canada, China
Languages at home
60% English-only · Other Indo-European 24% Spanish 13% French/Haitian/Cajun 2%

Political lean MEDSL · Bristol

2024 margin
Toss-up / Even · D 49.8% · R 48.5% · Other 1.8%
2008→2024 swing
-21.9pp toward R · 2008: 23.2pp · 2024: 1.3pp
All cycles
2024: D+1.3 2020: D+12.0 2016: D+9.3 2012: D+20.5 2008: D+23.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -80.40%
Current HPI
335.9466
Rent YoY
Metro
Providence-Warwick, RI-MA
State GDP YoY
▲ 2.28%
F500 in state
38

Industry mix (Fortune 500 HQ in MA)

Industry F500 HQs Revenue

Price history

+514.6% since first listed
2 events — show timeline
  • 2026-04-08 Listed $799,000 MLS PIN
  • 1998-08-21 Sold (Public Records) $130,000 Public Records

Property tax history

+4.8%/yr

Latest (2023): $5,043 · +14.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…