Home › 605 Millbury St, Worcester MA 01604 › Analyze

Property Analyzer

605 Millbury St, Worcester MA 01604 — $2,300,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $14,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$172,800/yr
Net operating income (NOI)$69,904/yr
Cap rate3.0%
GRM13.3
Loan amount$1,725,000
Mortgage (P&I)$11,476/mo
Annual cash flow$-67,814
Cash-on-cash return-11.8%
DSCR0.51

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing