Home › 13 Harrison Ave, Taunton MA 02780 › Analyze

Property Analyzer

13 Harrison Ave, Taunton MA 02780 — $375,000 · 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)$19,194/yr
Cap rate5.1%
GRM9.2
Loan amount$281,250
Mortgage (P&I)$1,871/mo
Annual cash flow$-3,260
Cash-on-cash return-3.5%
DSCR0.85

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

← Back to listing