Home › 19-R Randall St, Taunton MA 02780 › Analyze

Property Analyzer

19-R Randall St, Taunton MA 02780 — $610,000 · 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)$15,434/yr
Cap rate2.5%
GRM15.0
Loan amount$457,500
Mortgage (P&I)$3,044/mo
Annual cash flow$-21,091
Cash-on-cash return-13.8%
DSCR0.42

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

← Back to listing