Home › 248 Somerset Ave, Taunton MA 02780 › Analyze
Property Analyzer
248 Somerset Ave, Taunton MA 02780 — $574,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
248 Somerset Ave, Taunton MA 02780
$574,900 · 2 units · MLS# 73493742
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%· $143,725 down
Operating (recurring)
Results
Gross scheduled income$40,800/yr
Net operating income (NOI)$19,871/yr
Cap rate3.5%
GRM14.1
Loan amount$431,175
Mortgage (P&I)$2,869/mo
Cash invested (down + CapEx)$143,725
Annual cash flow$-14,552
Cash-on-cash return-10.1%
DSCR0.58
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.