Home › 46 Adams Street, Taunton MA 02780 › Analyze
Property Analyzer
46 Adams Street, Taunton MA 02780 — $725,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
46 Adams Street, Taunton MA 02780
$725,000 · 3 units · MLS# 73523202
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%· $181,250 down
Operating (recurring)
Results
Gross scheduled income$61,200/yr
Net operating income (NOI)$32,005/yr
Cap rate4.4%
GRM11.8
Loan amount$543,750
Mortgage (P&I)$3,618/mo
Cash invested (down + CapEx)$181,250
Annual cash flow$-11,406
Cash-on-cash return-6.3%
DSCR0.74
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.