Home › 64 Fairmont Ave, Worcester MA 01604 › Analyze

Property Analyzer

64 Fairmont Ave, Worcester MA 01604 — $350,000 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$21,076/yr
Cap rate6.0%
GRM8.1
Loan amount$262,500
Mortgage (P&I)$1,746/mo
Annual cash flow$119
Cash-on-cash return0.1%
DSCR1.01

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

← Back to listing