Home › 27 Cook St, Fall River MA 02724 › Analyze
Property Analyzer
27 Cook St, Fall River MA 02724 — $499,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
27 Cook St, Fall River MA 02724
$499,900 · 2 units · MLS# 73524144
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%· $124,975 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$17,651/yr
Cap rate3.5%
GRM13.9
Loan amount$374,925
Mortgage (P&I)$2,494/mo
Cash invested (down + CapEx)$124,975
Annual cash flow$-12,282
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.