Home › 64 Green St, Worcester MA 01604 › Analyze

Property Analyzer

64 Green St, Worcester MA 01604 — $3,000,000 · 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$43,200/yr
Net operating income (NOI)$-21,324/yr
Cap rate-0.7%
GRM69.4
Loan amount$2,250,000
Mortgage (P&I)$14,969/mo
Annual cash flow$-200,956
Cash-on-cash return-26.8%
DSCR-0.12

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

← Back to listing