Home › 4 1st St, Taunton MA 02780 › Analyze
Property Analyzer
4 1st St, Taunton MA 02780 — $729,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
4 1st St, Taunton MA 02780
$729,000 · 2 units · MLS# 73530578
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%· $182,250 down
Operating (recurring)
Results
Gross scheduled income$40,800/yr
Net operating income (NOI)$17,406/yr
Cap rate2.4%
GRM17.9
Loan amount$546,750
Mortgage (P&I)$3,638/mo
Cash invested (down + CapEx)$182,250
Annual cash flow$-26,244
Cash-on-cash return-14.4%
DSCR0.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.