Home › 477 Palmer St, Fall River MA 02721 › Analyze
Property Analyzer
477 Palmer St, Fall River MA 02721 — $600,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
477 Palmer St, Fall River MA 02721
$600,000 · 2 units · MLS# 73497931
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%· $150,000 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$16,050/yr
Cap rate2.7%
GRM16.7
Loan amount$450,000
Mortgage (P&I)$2,994/mo
Cash invested (down + CapEx)$150,000
Annual cash flow$-19,876
Cash-on-cash return-13.3%
DSCR0.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.