Home › 38 Adams Street, Taunton MA 02780 › Analyze
Property Analyzer
38 Adams Street, Taunton MA 02780 — $900,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
38 Adams Street, Taunton MA 02780
$900,000 · 5 units · MLS# 73523383
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $8,500 (5 units)
Acquisition & financing (one-time)
Down payment%· $225,000 down
Operating (recurring)
Results
Gross scheduled income$102,000/yr
Net operating income (NOI)$58,275/yr
Cap rate6.5%
GRM8.8
Loan amount$675,000
Mortgage (P&I)$4,491/mo
Cash invested (down + CapEx)$225,000
Annual cash flow$4,385
Cash-on-cash return1.9%
DSCR1.08
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.