Home › 113 May St, Worcester MA 01602 › Analyze

Property Analyzer

113 May St, Worcester MA 01602 — $589,900 · 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)$17,237/yr
Cap rate2.9%
GRM13.7
Loan amount$442,425
Mortgage (P&I)$2,943/mo
Annual cash flow$-18,085
Cash-on-cash return-12.3%
DSCR0.49

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

← Back to listing