Home › 38 Oberlin St, Worcester MA 01610 › Analyze

Property Analyzer

38 Oberlin St, Worcester MA 01610 — $765,000 · 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)$27,774/yr
Cap rate3.6%
GRM11.8
Loan amount$573,750
Mortgage (P&I)$3,817/mo
Annual cash flow$-18,032
Cash-on-cash return-9.4%
DSCR0.61

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

← Back to listing