Home › 21 Whitehill St, Taunton MA 02780 › Analyze
Property Analyzer
21 Whitehill St, Taunton MA 02780 — $739,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
21 Whitehill St, Taunton MA 02780
$739,999 · 2 units · MLS# 73524178
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%· $185,000 down
Operating (recurring)
Results
Gross scheduled income$40,800/yr
Net operating income (NOI)$17,230/yr
Cap rate2.3%
GRM18.1
Loan amount$554,999
Mortgage (P&I)$3,692/mo
Cash invested (down + CapEx)$185,000
Annual cash flow$-27,079
Cash-on-cash return-14.6%
DSCR0.39
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.