Home › 10 Spring St., Taunton MA 02780 › Analyze
Property Analyzer
10 Spring St., Taunton MA 02780 — $800,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
10 Spring St., Taunton MA 02780
$800,000 · 2 units · MLS# 73485765
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,400 (2 units)
Acquisition & financing (one-time)
Down payment%· $200,000 down
Operating (recurring)
Results
Gross scheduled income$40,800/yr
Net operating income (NOI)$16,270/yr
Cap rate2.0%
GRM19.6
Loan amount$600,000
Mortgage (P&I)$3,992/mo
Cash invested (down + CapEx)$200,000
Annual cash flow$-31,632
Cash-on-cash return-15.8%
DSCR0.34
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.