Home › 25 Almont Ave, Worcester MA 01604 › Analyze

Property Analyzer

25 Almont Ave, Worcester MA 01604 — $825,000 · 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)$26,814/yr
Cap rate3.3%
GRM12.7
Loan amount$618,750
Mortgage (P&I)$4,117/mo
Annual cash flow$-22,585
Cash-on-cash return-11.0%
DSCR0.54

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

← Back to listing