Boston Investing | Listings

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)

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/moUnit 7$/moUnit 8$/moUnit 9$/moUnit 10$/moUnit 11$/moUnit 12$/moUnit 13$/moUnit 14$/moUnit 15$/moUnit 16$/moUnit 17$/moUnit 18$/moUnit 19$/moUnit 20$/moUnit 21$/moUnit 22$/moUnit 23$/moUnit 24$/moUnit 25$/moUnit 26$/moUnit 27$/moUnit 28$/moUnit 29$/moUnit 30$/moUnit 31$/moUnit 32$/mo

Total monthly rent: $57,600 (32 units)

Assumptions (edit anything)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

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.

Property Analyzer

Rent roll (per unit)

Assumptions (edit anything)

Results