Home › 29 Palmer Street, Fall River MA 02724 › Analyze
Property Analyzer
29 Palmer Street, Fall River MA 02724 — $699,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
29 Palmer Street, Fall River MA 02724
$699,000 · 3 units · MLS# 73494052
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,500 (3 units)
Acquisition & financing (one-time)
Down payment%· $174,750 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$27,291/yr
Cap rate3.9%
GRM12.9
Loan amount$524,250
Mortgage (P&I)$3,488/mo
Cash invested (down + CapEx)$174,750
Annual cash flow$-14,563
Cash-on-cash return-8.3%
DSCR0.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.