Home › 3 Chelsea St, Worcester MA 01610 › Analyze

Property Analyzer

3 Chelsea St, Worcester MA 01610 — $950,000 · 7 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: $12,600 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$151,200/yr
Net operating income (NOI)$78,166/yr
Cap rate8.2%
GRM6.3
Loan amount$712,500
Mortgage (P&I)$4,740/mo
Annual cash flow$21,283
Cash-on-cash return9.0%
DSCR1.37

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

← Back to listing