Home › 14-16 Dean St, Worcester MA 01609 › Analyze

Property Analyzer

14-16 Dean St, Worcester MA 01609 — $1,200,000 · 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)$87,504/yr
Cap rate7.3%
GRM6.9
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$15,651
Cash-on-cash return5.2%
DSCR1.22

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

← Back to listing