Home › 41 Barnes St, Fall River MA 02723 › Analyze
Property Analyzer
41 Barnes St, Fall River MA 02723 — $629,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
41 Barnes St, Fall River MA 02723
$629,900 · 2 units · MLS# 73524772
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%· $157,475 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$15,571/yr
Cap rate2.5%
GRM17.5
Loan amount$472,425
Mortgage (P&I)$3,143/mo
Cash invested (down + CapEx)$157,475
Annual cash flow$-22,146
Cash-on-cash return-14.1%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.