Home › 4 1st St, Taunton MA 02780 › Analyze

Property Analyzer

4 1st St, Taunton MA 02780 — $729,000 · 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: $3,400 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$40,800/yr
Net operating income (NOI)$13,530/yr
Cap rate1.9%
GRM17.9
Loan amount$546,750
Mortgage (P&I)$3,638/mo
Annual cash flow$-30,120
Cash-on-cash return-16.5%
DSCR0.31

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

← Back to listing