Home › 86-92 Hamilton St, Worcester MA 01604 › Analyze

Property Analyzer

86-92 Hamilton St, Worcester MA 01604 — $2,300,000 · 12 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: $21,600 (12 units)

Assumptions (edit anything)

Results

Gross scheduled income$259,200/yr
Net operating income (NOI)$123,256/yr
Cap rate5.4%
GRM8.9
Loan amount$1,725,000
Mortgage (P&I)$11,476/mo
Annual cash flow$-14,462
Cash-on-cash return-2.5%
DSCR0.89

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

← Back to listing