Home › 2 E Kendall St, Worcester MA 01605 › Analyze

Property Analyzer

2 E Kendall St, Worcester MA 01605 — $699,900 · 3 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: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$28,815/yr
Cap rate4.1%
GRM10.8
Loan amount$524,925
Mortgage (P&I)$3,492/mo
Annual cash flow$-13,093
Cash-on-cash return-7.5%
DSCR0.69

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

← Back to listing