Home › 4 Home St, Worcester MA 01609 › Analyze

Property Analyzer

4 Home St, Worcester MA 01609 — $625,000 · 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)$30,014/yr
Cap rate4.8%
GRM9.6
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Annual cash flow$-7,409
Cash-on-cash return-4.7%
DSCR0.80

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

← Back to listing