Home › 1814 Pleasant Street, Fall River MA 02723 › Analyze
Property Analyzer
1814 Pleasant Street, Fall River MA 02723 — $360,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1814 Pleasant Street, Fall River MA 02723
$360,000 · 2 units · MLS# 73503328
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%· $90,000 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$19,890/yr
Cap rate5.5%
GRM10.0
Loan amount$270,000
Mortgage (P&I)$1,796/mo
Cash invested (down + CapEx)$90,000
Annual cash flow$-1,666
Cash-on-cash return-1.9%
DSCR0.92
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.