Home › 81 Ward St, Worcester MA 01610 › Analyze

Property Analyzer

81 Ward St, Worcester MA 01610 — $774,900 · 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)$27,615/yr
Cap rate3.6%
GRM12.0
Loan amount$581,175
Mortgage (P&I)$3,867/mo
Annual cash flow$-18,784
Cash-on-cash return-9.7%
DSCR0.60

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

← Back to listing