Home › 46 Grove St, Taunton MA 02780 › Analyze
Property Analyzer
46 Grove St, Taunton MA 02780 — $695,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
46 Grove St, Taunton MA 02780
$695,000 · 3 units · MLS# 73493850
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,100 (3 units)
Acquisition & financing (one-time)
Down payment%· $173,750 down
Operating (recurring)
Results
Gross scheduled income$61,200/yr
Net operating income (NOI)$32,485/yr
Cap rate4.7%
GRM11.4
Loan amount$521,250
Mortgage (P&I)$3,468/mo
Cash invested (down + CapEx)$173,750
Annual cash flow$-9,130
Cash-on-cash return-5.3%
DSCR0.78
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.