Home › 1768 Pleasant Street, Fall River MA 02723 › Analyze

Property Analyzer

1768 Pleasant Street, Fall River MA 02723 — $589,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $4,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$54,000/yr
Net operating income (NOI)$23,905/yr
Cap rate4.1%
GRM10.9
Loan amount$442,499
Mortgage (P&I)$2,944/mo
Annual cash flow$-11,423
Cash-on-cash return-7.7%
DSCR0.68

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing