Home › 71 Ashland St, Taunton MA 02780 › Analyze
Property Analyzer
71 Ashland St, Taunton MA 02780 — $799,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
71 Ashland St, Taunton MA 02780
$799,000 · 3 units · MLS# 73494229
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%· $199,750 down
Operating (recurring)
Results
Gross scheduled income$61,200/yr
Net operating income (NOI)$30,821/yr
Cap rate3.9%
GRM13.1
Loan amount$599,250
Mortgage (P&I)$3,987/mo
Cash invested (down + CapEx)$199,750
Annual cash flow$-17,021
Cash-on-cash return-8.5%
DSCR0.64
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.