Home › 89 Gage Street, Worcester MA 01605 › Analyze

Property Analyzer

89 Gage Street, Worcester MA 01605 — $649,900 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$29,615/yr
Cap rate4.6%
GRM10.0
Loan amount$487,425
Mortgage (P&I)$3,243/mo
Annual cash flow$-9,299
Cash-on-cash return-5.7%
DSCR0.76

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

← Back to listing