Home › 34 Adams Street, Taunton MA 02780 › Analyze
Property Analyzer
34 Adams Street, Taunton MA 02780 — $685,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
34 Adams Street, Taunton MA 02780
$685,000 · 3 units · MLS# 73523101
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%· $171,250 down
Operating (recurring)
Results
Gross scheduled income$61,200/yr
Net operating income (NOI)$32,645/yr
Cap rate4.8%
GRM11.2
Loan amount$513,750
Mortgage (P&I)$3,418/mo
Cash invested (down + CapEx)$171,250
Annual cash flow$-8,371
Cash-on-cash return-4.9%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.