Home › 1792 Pleasant St, Fall River MA 02723 › Analyze

Property Analyzer

1792 Pleasant St, Fall River MA 02723 — $749,900 · 7 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: $10,500 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$126,000/yr
Net operating income (NOI)$65,806/yr
Cap rate8.8%
GRM6.0
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Annual cash flow$20,904
Cash-on-cash return11.2%
DSCR1.47

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

← Back to listing