Home › 16 Doane Street, Worcester MA 01607 › Analyze

Property Analyzer

16 Doane Street, Worcester MA 01607 — $679,900 · 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)$29,135/yr
Cap rate4.3%
GRM10.5
Loan amount$509,925
Mortgage (P&I)$3,393/mo
Annual cash flow$-11,576
Cash-on-cash return-6.8%
DSCR0.72

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

← Back to listing