Home › 29 Cambridge St, Worcester MA 01603 › Analyze

Property Analyzer

29 Cambridge St, Worcester MA 01603 — $589,000 · 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)$30,590/yr
Cap rate5.2%
GRM9.1
Loan amount$441,750
Mortgage (P&I)$2,939/mo
Annual cash flow$-4,678
Cash-on-cash return-3.2%
DSCR0.87

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

← Back to listing