Home › 23 Plain St, Taunton MA 02780 › Analyze
Property Analyzer
23 Plain St, Taunton MA 02780 — $629,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
23 Plain St, Taunton MA 02780
$629,900 · 2 units · MLS# 73495458
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,400 (2 units)
Acquisition & financing (one-time)
Down payment%· $157,475 down
Operating (recurring)
Results
Gross scheduled income$40,800/yr
Net operating income (NOI)$18,991/yr
Cap rate3.0%
GRM15.4
Loan amount$472,425
Mortgage (P&I)$3,143/mo
Cash invested (down + CapEx)$157,475
Annual cash flow$-18,726
Cash-on-cash return-11.9%
DSCR0.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.