Home › 1138-1140 Plymouth Ave, Fall River MA 02721 › Analyze
Property Analyzer
1138-1140 Plymouth Ave, Fall River MA 02721 — $475,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1138-1140 Plymouth Ave, Fall River MA 02721
$475,000 · 2 units · MLS# 73508456
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%· $118,750 down
Operating (recurring)
Results
Gross scheduled income$36,000/yr
Net operating income (NOI)$18,050/yr
Cap rate3.8%
GRM13.2
Loan amount$356,250
Mortgage (P&I)$2,370/mo
Cash invested (down + CapEx)$118,750
Annual cash flow$-10,392
Cash-on-cash return-8.8%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.