Home › 91 Fox St, Worcester MA 01604 › Analyze

Property Analyzer

91 Fox St, Worcester MA 01604 — $549,000 · 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)$31,230/yr
Cap rate5.7%
GRM8.5
Loan amount$411,750
Mortgage (P&I)$2,739/mo
Annual cash flow$-1,643
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