Home › 1814 Pleasant Street, Fall River MA 02723 › Analyze

Property Analyzer

1814 Pleasant Street, Fall River MA 02723 — $360,000 · 2 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: $3,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$36,000/yr
Net operating income (NOI)$16,470/yr
Cap rate4.6%
GRM10.0
Loan amount$270,000
Mortgage (P&I)$1,796/mo
Annual cash flow$-5,086
Cash-on-cash return-5.7%
DSCR0.76

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

← Back to listing