Home › 34 Marjorie St, Worcester MA 01604 › Analyze

Property Analyzer

34 Marjorie St, Worcester MA 01604 — $579,500 · 2 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: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$17,404/yr
Cap rate3.0%
GRM13.4
Loan amount$434,625
Mortgage (P&I)$2,892/mo
Annual cash flow$-17,295
Cash-on-cash return-11.9%
DSCR0.50

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

← Back to listing