Home › 248 Somerset Ave, Taunton MA 02780 › Analyze

Property Analyzer

248 Somerset Ave, Taunton MA 02780 — $574,900 · 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)$15,995/yr
Cap rate2.8%
GRM14.1
Loan amount$431,175
Mortgage (P&I)$2,869/mo
Annual cash flow$-18,428
Cash-on-cash return-12.8%
DSCR0.46

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

← Back to listing