Home › 17 Fairbanks St, Worcester MA 01610 › Analyze

Property Analyzer

17 Fairbanks St, Worcester MA 01610 — $1,850,000 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$50,428/yr
Cap rate2.7%
GRM14.3
Loan amount$1,387,500
Mortgage (P&I)$9,231/mo
Annual cash flow$-60,345
Cash-on-cash return-13.0%
DSCR0.46

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

← Back to listing