Home › 1951 Pleasant St, Fall River MA 02723 › Analyze
Property Analyzer
1951 Pleasant St, Fall River MA 02723 — $799,999 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1951 Pleasant St, Fall River MA 02723
$799,999 · 4 units · MLS# 73493779
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%· $200,000 down
Operating (recurring)
Results
Gross scheduled income$72,000/yr
Net operating income (NOI)$38,500/yr
Cap rate4.8%
GRM11.1
Loan amount$599,999
Mortgage (P&I)$3,992/mo
Cash invested (down + CapEx)$200,000
Annual cash flow$-9,402
Cash-on-cash return-4.7%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.