Home › 477 Palmer St, Fall River MA 02721 › Analyze

Property Analyzer

477 Palmer St, Fall River MA 02721 — $600,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $3,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$36,000/yr
Net operating income (NOI)$12,630/yr
Cap rate2.1%
GRM16.7
Loan amount$450,000
Mortgage (P&I)$2,994/mo
Annual cash flow$-23,296
Cash-on-cash return-15.5%
DSCR0.35

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing