Home › 10 Windsor Street, Worcester MA 01605 › Analyze

Property Analyzer

10 Windsor Street, Worcester MA 01605 — $3,000,000 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$32,028/yr
Cap rate1.1%
GRM23.1
Loan amount$2,250,000
Mortgage (P&I)$14,969/mo
Annual cash flow$-147,604
Cash-on-cash return-19.7%
DSCR0.18

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

← Back to listing