Home › 1155-1157 Pleasant Street, Fall River MA 02723 › Analyze

Property Analyzer

1155-1157 Pleasant Street, Fall River MA 02723 — $3,325,000 · 24 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: $36,000 (24 units)

Assumptions (edit anything)

Results

Gross scheduled income$432,000/yr
Net operating income (NOI)$213,560/yr
Cap rate6.4%
GRM7.7
Loan amount$2,493,750
Mortgage (P&I)$16,591/mo
Annual cash flow$14,468
Cash-on-cash return1.7%
DSCR1.07

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

← Back to listing