Home › 1038 Main Street, Worcester MA 01603 › Analyze

Property Analyzer

1038 Main Street, Worcester MA 01603 — $1,100,000 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$62,428/yr
Cap rate5.7%
GRM8.5
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Annual cash flow$-3,437
Cash-on-cash return-1.2%
DSCR0.95

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

← Back to listing