Home › 23 Wyman St, Worcester MA 01610 › Analyze

Property Analyzer

23 Wyman St, Worcester MA 01610 — $879,000 · 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)$25,950/yr
Cap rate3.0%
GRM13.6
Loan amount$659,250
Mortgage (P&I)$4,386/mo
Annual cash flow$-26,682
Cash-on-cash return-12.1%
DSCR0.49

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

← Back to listing