Home22 Waverly St, Worcester MA 01604 › Analyze

Property Analyzer

22 Waverly St, Worcester MA 01604$12,000,000 · 32 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: $57,600 (32 units)

Assumptions (edit anything)

Results

Gross scheduled income$691,200/yr
Net operating income (NOI)$234,816/yr
Cap rate2.0%
GRM17.4
Loan amount$9,000,000
Mortgage (P&I)$59,877/mo
Annual cash flow$-483,711
Cash-on-cash return-16.1%
DSCR0.33

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

← Back to listing