Home › 582 Cambridge St, Fall River MA 02721 › Analyze
Property Analyzer
582 Cambridge St, Fall River MA 02721 — $569,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
582 Cambridge St, Fall River MA 02721
$569,900 · 3 units · MLS# 73486319
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%· $142,475 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$29,356/yr
Cap rate5.2%
GRM10.6
Loan amount$427,425
Mortgage (P&I)$2,844/mo
Cash invested (down + CapEx)$142,475
Annual cash flow$-4,768
Cash-on-cash return-3.3%
DSCR0.86
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.