CashFlowRE
Sign in Sign up
600 Broadway 5-Plex
C Composite 59.81
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$850,000

600 Broadway · Fall River, MA 02724
4 bd · 3.0 ba · 4,121 sqft · MultiFamily public records · 45 Days on market
Built 1914 6,382 sqft lot $206/sqft · 31% above area Est $651k · 31% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 5 units. estimate disagrees with records

Listing remarks MLS

Welcome to this unique multi-family home! This property offers an opportunity for generating income for investors or help cut costs as an Owner Occupant. This home has been well-maintained from the hardwood flooring to the finer woodwork details and stained glass windows. One unit has been fully updated as a deluxe one bedroom apartment with mini-split A/C units. The second floor unit features 3 King-sized bedrooms, full kitchen, and a double parlor. The walk-up attic features many dormered windows, full ceiling heigh, and fully intact plaster walls and ceilings, that has potential to be renovated into a 4th unit. When entering the enclosed front porch, you get the feeling of being in front of an Inn with space for many guests to share. This multi-family home is conveniently located near schools, parks, shopping centers, public transportation, and highway access. This home doesn't require a thing to be occupied and will be delivered vacant to be rented right away! Come see this gem!

Key facts

  • 6,382 sq ft lot
  • 4 parking spots
  • Built 1914

Property features AI

Exterior

  • Parking: 4 open/off-street parking spaces
  • Utilities: Public water; Public sewer
  • Home design: 3-family property; 3 stories
  • Construction: Concrete perimeter foundation; Built (year per public records)
  • Exterior features: Paved driveway and off-street parking; Public water; Public sewer

Interior

  • Bathrooms: 4 full bathrooms; 1 half bathroom
  • Interior features: 14 total rooms; Finished walk-out basement

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 5 × 7-bed/4.5-bath units multifamily listed at $850k.

Deal economics

  • At list price, monthly cash flow is $5k ($56k/yr) — positive. Per door: $938/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($13k rent vs $850k).
  • Recommended offer: $824k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 3.5% 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+, crime F, commute 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.
  • Zoned schools: Henry Lord Community School (math 14% / reading 21%, grade F, #811 of 938 statewide, top 87%, 815 students, 0% FRL); Matthew J Kuss Middle (math 25% / reading 33%, grade F, #210 of 305 statewide, top 70%, 682 students, 0% FRL); B M C Durfee High (math 19% / reading 34%, grade F, #280 of 343 statewide, top 82%, 2,460 students, 0% FRL) — zoned schools average 0% FRL vs 68% district-wide (68 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 29 active listings in the ZIP; 760 units permitted in Bristol County in 2024 (142 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $26k 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 $238k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($824k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $615k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1914 — 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 $824,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% 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 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.49%
Cap rate
12.91%
Cash-on-cash
23.64%
DSCR
2.05
GRM
5.6

CMA / ARV

ARV (median comp)
$650,501
List price
$850,000
Delta
30.67%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
16.8%
Equity multiple
1.68×
Total profit
$160,787
Equity at exit
$126,738
10-year hold
IRR
25.3%
Equity multiple
3.20×
Total profit
$523,984
Equity at exit
$73,492

Cash invested: $238,000 (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
29
Price-to-rent
28.0×

Monthly cashflow live

Estimated rent
$12,664 medium interval (Pro) →
Mortgage (P&I)
$4,457
Tax from tax record
$503 /mo · $6,041/yr
Insurance
$354
HOA
$0
Vacancy / Maint / Mgmt
$2,659
Net cashflow
$4,689

Break-even live

Break-even rent $6,728
Max offer price $850,000
Occupancy floor 58%

Sensitivity live

Price -10% $5,171 -5% $4,930 +0% $4,689 +5% $4,449 +10% $4,208
Rent -10% $3,689 -5% $4,189 +0% $4,689 +5% $5,190 +10% $5,690
Rate -1.0pp $5,118 -0.5pp $4,906 base $4,689 +0.5pp $4,469 +1.0pp $4,245

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

UnitsBedsBathsEst. rent
Total (5 units) $12,664

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
$212,500
Closing costs
$25,500
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 22 events

  1. 2026-06-21
    days on market $850,000 Active 45 DOM
  2. 2026-06-18
    days on market $850,000 Active 42 DOM
  3. 2026-06-17
    days on market $850,000 Active 41 DOM
  4. 2026-06-16
    days on market $850,000 Active 40 DOM
  5. 2026-06-15
    days on market $850,000 Active 39 DOM
  6. 2026-06-13
    days on market $850,000 Active 37 DOM
  7. 2026-06-09
    days on market $850,000 Active 33 DOM
  8. 2026-06-08
    days on market $850,000 Active 32 DOM
  9. 2026-06-07
    days on market $850,000 Active 31 DOM
  10. 2026-06-05
    days on market $850,000 Active 28 DOM
  11. 2026-06-03
    days on market $850,000 Active 27 DOM
  12. 2026-06-02
    days on market $850,000 Active 26 DOM
  13. 2026-06-01
    days on market $850,000 Active 25 DOM
  14. 2026-05-31
    days on market $850,000 Active 24 DOM
  15. 2026-05-07
    listed $850,000 New 913-char remark
  16. 2023-12-15
    soldstatus $615,000 Sold 997-char remark
    Show marketing remark (997 chars)

    Welcome to this unique multi-family home! This property offers an opportunity for generating income for investors or help cut costs as an Owner Occupant. This home has been well-maintained from the hardwood flooring to the finer woodwork details and stained glass windows. One unit has been fully updated as a deluxe one bedroom apartment with mini-split A/C units. The second floor unit features 3 King-sized bedrooms, full kitchen, and a double parlor. The walk-up attic features many dormered windows, full ceiling heigh, and fully intact plaster walls and ceilings, that has potential to be renovated into a 4th unit. When entering the enclosed front porch, you get the feeling of being in front of an Inn with space for many guests to share. This multi-family home is conveniently located near schools, parks, shopping centers, public transportation, and highway access. This home doesn't require a thing to be occupied and will be delivered vacant to be rented right away! Come see this gem!

  17. 2023-12-01
    status Under Agreement 997-char remark
    Show marketing remark (997 chars)

    Welcome to this unique multi-family home! This property offers an opportunity for generating income for investors or help cut costs as an Owner Occupant. This home has been well-maintained from the hardwood flooring to the finer woodwork details and stained glass windows. One unit has been fully updated as a deluxe one bedroom apartment with mini-split A/C units. The second floor unit features 3 King-sized bedrooms, full kitchen, and a double parlor. The walk-up attic features many dormered windows, full ceiling heigh, and fully intact plaster walls and ceilings, that has potential to be renovated into a 4th unit. When entering the enclosed front porch, you get the feeling of being in front of an Inn with space for many guests to share. This multi-family home is conveniently located near schools, parks, shopping centers, public transportation, and highway access. This home doesn't require a thing to be occupied and will be delivered vacant to be rented right away! Come see this gem!

  18. 2023-11-26
    historical Contingent 997-char remark
    Show marketing remark (997 chars)

    Welcome to this unique multi-family home! This property offers an opportunity for generating income for investors or help cut costs as an Owner Occupant. This home has been well-maintained from the hardwood flooring to the finer woodwork details and stained glass windows. One unit has been fully updated as a deluxe one bedroom apartment with mini-split A/C units. The second floor unit features 3 King-sized bedrooms, full kitchen, and a double parlor. The walk-up attic features many dormered windows, full ceiling heigh, and fully intact plaster walls and ceilings, that has potential to be renovated into a 4th unit. When entering the enclosed front porch, you get the feeling of being in front of an Inn with space for many guests to share. This multi-family home is conveniently located near schools, parks, shopping centers, public transportation, and highway access. This home doesn't require a thing to be occupied and will be delivered vacant to be rented right away! Come see this gem!

  19. 2023-11-22
    status Back On Market 997-char remark
    Show marketing remark (997 chars)

    Welcome to this unique multi-family home! This property offers an opportunity for generating income for investors or help cut costs as an Owner Occupant. This home has been well-maintained from the hardwood flooring to the finer woodwork details and stained glass windows. One unit has been fully updated as a deluxe one bedroom apartment with mini-split A/C units. The second floor unit features 3 King-sized bedrooms, full kitchen, and a double parlor. The walk-up attic features many dormered windows, full ceiling heigh, and fully intact plaster walls and ceilings, that has potential to be renovated into a 4th unit. When entering the enclosed front porch, you get the feeling of being in front of an Inn with space for many guests to share. This multi-family home is conveniently located near schools, parks, shopping centers, public transportation, and highway access. This home doesn't require a thing to be occupied and will be delivered vacant to be rented right away! Come see this gem!

  20. 2023-11-13
    historical Contingent 997-char remark
    Show marketing remark (997 chars)

    Welcome to this unique multi-family home! This property offers an opportunity for generating income for investors or help cut costs as an Owner Occupant. This home has been well-maintained from the hardwood flooring to the finer woodwork details and stained glass windows. One unit has been fully updated as a deluxe one bedroom apartment with mini-split A/C units. The second floor unit features 3 King-sized bedrooms, full kitchen, and a double parlor. The walk-up attic features many dormered windows, full ceiling heigh, and fully intact plaster walls and ceilings, that has potential to be renovated into a 4th unit. When entering the enclosed front porch, you get the feeling of being in front of an Inn with space for many guests to share. This multi-family home is conveniently located near schools, parks, shopping centers, public transportation, and highway access. This home doesn't require a thing to be occupied and will be delivered vacant to be rented right away! Come see this gem!

  21. 2023-11-01
    listed $639,900 New 997-char remark
    Show marketing remark (997 chars)

    Welcome to this unique multi-family home! This property offers an opportunity for generating income for investors or help cut costs as an Owner Occupant. This home has been well-maintained from the hardwood flooring to the finer woodwork details and stained glass windows. One unit has been fully updated as a deluxe one bedroom apartment with mini-split A/C units. The second floor unit features 3 King-sized bedrooms, full kitchen, and a double parlor. The walk-up attic features many dormered windows, full ceiling heigh, and fully intact plaster walls and ceilings, that has potential to be renovated into a 4th unit. When entering the enclosed front porch, you get the feeling of being in front of an Inn with space for many guests to share. This multi-family home is conveniently located near schools, parks, shopping centers, public transportation, and highway access. This home doesn't require a thing to be occupied and will be delivered vacant to be rented right away! Come see this gem!

  22. 1993-06-29
    soldstatus $120,000

ⓘ 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
$6,041 · $503/mo
Projected year-2 tax
$8,248 · $687/mo
Expected delta
+$2,207/yr (+$184/mo · 36.5%)

ⓘ 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 5/10 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
$151,968
− Mortgage interest
−$47,613
− Property taxes
−$6,041
− Insurance
−$4,250
− Repairs & maintenance
−$12,157
− Management
−$12,157
− Depreciation
−$24,727
Taxable income
$45,022
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$10,805
After-tax cash flow
$45,469/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

+608.3% since first listed
8 events — show timeline
  • 2026-05-07 Listed $850,000 MLS PIN
  • 2023-12-15 Sold (MLS) $615,000 MLS PIN
  • 2023-12-01 Pending MLS PIN
  • 2023-11-26 Contingent MLS PIN
  • 2023-11-22 Relisted MLS PIN
  • 2023-11-13 Contingent MLS PIN
  • 2023-11-01 Listed $639,900 MLS PIN
  • 1993-06-29 Sold (Public Records) $120,000 Public Records

Property tax history

+5.6%/yr

Latest (2023): $6,041 · +13.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…