Home › 15 Russell St, Worcester MA 01609 › Analyze

Property Analyzer

15 Russell St, Worcester MA 01609 — $859,999 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$39,592/yr
Cap rate4.6%
GRM10.0
Loan amount$644,999
Mortgage (P&I)$4,291/mo
Annual cash flow$-11,902
Cash-on-cash return-5.5%
DSCR0.77

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

← Back to listing