Home › 1792 Pleasant St, Fall River MA 02723 › Analyze
Property Analyzer
1792 Pleasant St, Fall River MA 02723 — $749,900 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1792 Pleasant St, Fall River MA 02723
$749,900 · 7 units · MLS# 73462761
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,500 (7 units)
Acquisition & financing (one-time)
Down payment%· $187,475 down
Operating (recurring)
Results
Gross scheduled income$126,000/yr
Net operating income (NOI)$77,776/yr
Cap rate10.4%
GRM6.0
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,475
Annual cash flow$32,874
Cash-on-cash return17.5%
DSCR1.73
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.