Home172-176 Russell St, Worcester MA 01609 › Analyze

Property Analyzer

172-176 Russell St, Worcester MA 01609$9,900,000 · 30 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: $54,000 (30 units)

Assumptions (edit anything)

Results

Gross scheduled income$648,000/yr
Net operating income (NOI)$241,740/yr
Cap rate2.4%
GRM15.3
Loan amount$7,425,000
Mortgage (P&I)$49,399/mo
Annual cash flow$-351,045
Cash-on-cash return-14.2%
DSCR0.41

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

← Back to listing