Home › 9 Nixon Ave, Worcester MA 01603 › Analyze

Property Analyzer

9 Nixon Ave, Worcester MA 01603 — $479,000 · 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)$32,350/yr
Cap rate6.8%
GRM7.4
Loan amount$359,250
Mortgage (P&I)$2,390/mo
Annual cash flow$3,669
Cash-on-cash return3.1%
DSCR1.13

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

← Back to listing