Home › 10 Spring St., Taunton MA 02780 › Analyze

Property Analyzer

10 Spring St., Taunton MA 02780 — $800,000 · 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)$12,394/yr
Cap rate1.5%
GRM19.6
Loan amount$600,000
Mortgage (P&I)$3,992/mo
Annual cash flow$-35,508
Cash-on-cash return-17.8%
DSCR0.26

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

← Back to listing