Home › 254 Washington Street, Taunton MA 02780 › Analyze

Property Analyzer

254 Washington Street, Taunton MA 02780 — $674,900 · 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)$14,395/yr
Cap rate2.1%
GRM16.5
Loan amount$506,175
Mortgage (P&I)$3,368/mo
Annual cash flow$-26,016
Cash-on-cash return-15.4%
DSCR0.36

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

← Back to listing