Home › 252 Somerset Avenue, Taunton MA 02780 › Analyze

Property Analyzer

252 Somerset Avenue, Taunton MA 02780 — $479,900 · 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)$17,515/yr
Cap rate3.6%
GRM11.8
Loan amount$359,925
Mortgage (P&I)$2,395/mo
Annual cash flow$-11,220
Cash-on-cash return-9.4%
DSCR0.61

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

← Back to listing