Home › 35 May Street, Worcester MA 01610 › Analyze

Property Analyzer

35 May Street, Worcester MA 01610 — $880,900 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$39,257/yr
Cap rate4.5%
GRM10.2
Loan amount$660,675
Mortgage (P&I)$4,395/mo
Annual cash flow$-13,489
Cash-on-cash return-6.1%
DSCR0.74

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

← Back to listing