Home › 56 Cohasset St, Worcester MA 01604 › Analyze

Property Analyzer

56 Cohasset St, Worcester MA 01604 — $985,000 · 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)$24,254/yr
Cap rate2.5%
GRM15.2
Loan amount$738,750
Mortgage (P&I)$4,915/mo
Annual cash flow$-34,725
Cash-on-cash return-14.1%
DSCR0.41

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

← Back to listing