Home › 21 Whitehill St, Taunton MA 02780 › Analyze

Property Analyzer

21 Whitehill St, Taunton MA 02780 — $739,999 · 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)$13,354/yr
Cap rate1.8%
GRM18.1
Loan amount$554,999
Mortgage (P&I)$3,692/mo
Annual cash flow$-30,955
Cash-on-cash return-16.7%
DSCR0.30

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

← Back to listing