Home › 1142-1144 Plymouth Ave, Fall River MA 02721 › Analyze
Property Analyzer
1142-1144 Plymouth Ave, Fall River MA 02721 — $525,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1142-1144 Plymouth Ave, Fall River MA 02721
$525,000 · 2 units · MLS# 73508457
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%· $131,250 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$17,250/yr
Cap rate3.3%
GRM14.6
Loan amount$393,750
Mortgage (P&I)$2,620/mo
Cash invested (down + CapEx)$131,250
Annual cash flow$-14,186
Cash-on-cash return-10.8%
DSCR0.55
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.