Home › 1768 Pleasant Street, Fall River MA 02723 › Analyze
Property Analyzer
1768 Pleasant Street, Fall River MA 02723 — $589,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1768 Pleasant Street, Fall River MA 02723
$589,999 · 3 units · MLS# 73485647
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%· $147,500 down
Operating (recurring)
Results
Gross scheduled income$54,000/yr
Net operating income (NOI)$29,035/yr
Cap rate4.9%
GRM10.9
Loan amount$442,499
Mortgage (P&I)$2,944/mo
Cash invested (down + CapEx)$147,500
Annual cash flow$-6,293
Cash-on-cash return-4.3%
DSCR0.82
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.