Home › 60 Fruit Street, Worcester MA 01609 › Analyze

Property Analyzer

60 Fruit Street, Worcester MA 01609 — $750,000 · 0 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)$14,676/yr
Cap rate2.0%
GRM17.4
Loan amount$562,500
Mortgage (P&I)$3,742/mo
Annual cash flow$-30,232
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