Home › 1155-1157 Pleasant Street, Fall River MA 02723 › Analyze
Property Analyzer
1155-1157 Pleasant Street, Fall River MA 02723 — $3,325,000 · 24 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1155-1157 Pleasant Street, Fall River MA 02723
$3,325,000 · 24 units · MLS# 73477347
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $36,000 (24 units)
Acquisition & financing (one-time)
Down payment%· $831,250 down
Operating (recurring)
Results
Gross scheduled income$432,000/yr
Net operating income (NOI)$254,600/yr
Cap rate7.7%
GRM7.7
Loan amount$2,493,750
Mortgage (P&I)$16,591/mo
Cash invested (down + CapEx)$831,250
Annual cash flow$55,508
Cash-on-cash return6.7%
DSCR1.28
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.