Home › 23 Germain St, Worcester MA 01602 › Analyze

Property Analyzer

23 Germain St, Worcester MA 01602 — $975,000 · 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)$11,076/yr
Cap rate1.1%
GRM22.6
Loan amount$731,250
Mortgage (P&I)$4,865/mo
Annual cash flow$-47,304
Cash-on-cash return-19.4%
DSCR0.19

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

← Back to listing