Home › 10 Oak Avenue, Taunton MA 02780 › Analyze

Property Analyzer

10 Oak Avenue, Taunton MA 02780 — $695,000 · 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)$14,074/yr
Cap rate2.0%
GRM17.0
Loan amount$521,250
Mortgage (P&I)$3,468/mo
Annual cash flow$-27,541
Cash-on-cash return-15.9%
DSCR0.34

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

← Back to listing