Home › 252 Somerset Avenue, Taunton MA 02780 › Analyze
Property Analyzer
252 Somerset Avenue, Taunton MA 02780 — $479,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
252 Somerset Avenue, Taunton MA 02780
$479,900 · 2 units · MLS# 73464707
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%· $119,975 down
Operating (recurring)
Results
Gross scheduled income$40,800/yr
Net operating income (NOI)$21,391/yr
Cap rate4.5%
GRM11.8
Loan amount$359,925
Mortgage (P&I)$2,395/mo
Cash invested (down + CapEx)$119,975
Annual cash flow$-7,344
Cash-on-cash return-6.1%
DSCR0.74
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.