Home › 4 Riverside Avenue, Taunton MA 02780 › Analyze
Property Analyzer
4 Riverside Avenue, Taunton MA 02780 — $749,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
4 Riverside Avenue, Taunton MA 02780
$749,900 · 2 units · MLS# 73478014
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%· $187,475 down
Operating (recurring)
Results
Gross scheduled income$40,800/yr
Net operating income (NOI)$17,071/yr
Cap rate2.3%
GRM18.4
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,475
Annual cash flow$-27,831
Cash-on-cash return-14.8%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.