Home › 196 Highland St, Taunton MA 02780 › Analyze
Property Analyzer
196 Highland St, Taunton MA 02780 — $749,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
196 Highland St, Taunton MA 02780
$749,900 · 3 units · MLS# 73515863
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,100 (3 units)
Acquisition & financing (one-time)
Down payment%· $187,475 down
Operating (recurring)
Results
Gross scheduled income$61,200/yr
Net operating income (NOI)$31,606/yr
Cap rate4.2%
GRM12.3
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,475
Annual cash flow$-13,296
Cash-on-cash return-7.1%
DSCR0.70
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.