Home › 80 Delmont Ave, Worcester MA 01604 › Analyze

Property Analyzer

80 Delmont Ave, Worcester MA 01604 — $739,000 · 2 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)$14,852/yr
Cap rate2.0%
GRM17.1
Loan amount$554,250
Mortgage (P&I)$3,687/mo
Annual cash flow$-29,397
Cash-on-cash return-15.9%
DSCR0.34

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

← Back to listing