Home › 45 May St, Worcester MA 01610 › Analyze

Property Analyzer

45 May St, Worcester MA 01610 — $615,000 · 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)$30,174/yr
Cap rate4.9%
GRM9.5
Loan amount$461,250
Mortgage (P&I)$3,069/mo
Annual cash flow$-6,650
Cash-on-cash return-4.3%
DSCR0.82

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

← Back to listing