Home › 545 Brayton Ave, Fall River MA 02721 › Analyze
Property Analyzer
545 Brayton Ave, Fall River MA 02721 — $610,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
545 Brayton Ave, Fall River MA 02721
$610,000 · 2 units · MLS# 73474644
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%· $152,500 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$15,890/yr
Cap rate2.6%
GRM16.9
Loan amount$457,500
Mortgage (P&I)$3,044/mo
Cash invested (down + CapEx)$152,500
Annual cash flow$-20,635
Cash-on-cash return-13.5%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.