Home › 38 Adams Street, Taunton MA 02780 › Analyze

Property Analyzer

38 Adams Street, Taunton MA 02780 — $900,000 · 5 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: $8,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$102,000/yr
Net operating income (NOI)$48,585/yr
Cap rate5.4%
GRM8.8
Loan amount$675,000
Mortgage (P&I)$4,491/mo
Annual cash flow$-5,305
Cash-on-cash return-2.4%
DSCR0.90

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

← Back to listing