Home › 254 Washington Street, Taunton MA 02780 › Analyze

Property Analyzer

254 Washington Street, Taunton MA 02780 — $674,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

254 Washington Street, Taunton MA 02780
Investment Analysis

254 Washington Street, Taunton MA 02780

$674,900 · 2 units · MLS# 73528639
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%· $168,725 down

Operating (recurring)

Results

Gross scheduled income$40,800/yr
Net operating income (NOI)$18,271/yr
Cap rate2.7%
GRM16.5
Loan amount$506,175
Mortgage (P&I)$3,368/mo
Cash invested (down + CapEx)$168,725
Annual cash flow$-22,140
Cash-on-cash return-13.1%
DSCR0.45

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

← Back to listing