Home › 529 Warren, Fall River MA 02721 › Analyze
Property Analyzer
529 Warren, Fall River MA 02721 — $594,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
529 Warren, Fall River MA 02721
$594,900 · 2 units · MLS# 73493774
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%· $148,725 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$16,131/yr
Cap rate2.7%
GRM16.5
Loan amount$446,175
Mortgage (P&I)$2,968/mo
Cash invested (down + CapEx)$148,725
Annual cash flow$-19,490
Cash-on-cash return-13.1%
DSCR0.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.