Home › 90 School St, Taunton MA 02780 › Analyze

Property Analyzer

90 School St, Taunton MA 02780 — $604,900 · 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)$15,515/yr
Cap rate2.6%
GRM14.8
Loan amount$453,675
Mortgage (P&I)$3,018/mo
Annual cash flow$-20,705
Cash-on-cash return-13.7%
DSCR0.43

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

← Back to listing