Home › 25 Palmer Street, Fall River MA 02724 › Analyze
Property Analyzer
25 Palmer Street, Fall River MA 02724 — $819,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
25 Palmer Street, Fall River MA 02724
$819,000 · 4 units · MLS# 73494038
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,000 (4 units)
Acquisition & financing (one-time)
Down payment%· $204,750 down
Operating (recurring)
Results
Gross scheduled income$72,000/yr
Net operating income (NOI)$38,196/yr
Cap rate4.7%
GRM11.4
Loan amount$614,250
Mortgage (P&I)$4,087/mo
Cash invested (down + CapEx)$204,750
Annual cash flow$-10,843
Cash-on-cash return-5.3%
DSCR0.78
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.