Home › 19-R Randall St, Taunton MA 02780 › Analyze
Property Analyzer
19-R Randall St, Taunton MA 02780 — $610,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19-R Randall St, Taunton MA 02780
$610,000 · 2 units · MLS# 73528069
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%· $152,500 down
Operating (recurring)
Results
Gross scheduled income$40,800/yr
Net operating income (NOI)$19,310/yr
Cap rate3.2%
GRM15.0
Loan amount$457,500
Mortgage (P&I)$3,044/mo
Cash invested (down + CapEx)$152,500
Annual cash flow$-17,215
Cash-on-cash return-11.3%
DSCR0.53
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.