Home › 19 Reeves St, Worcester MA 01607 › Analyze

Property Analyzer

19 Reeves St, Worcester MA 01607 — $799,900 · 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)$27,215/yr
Cap rate3.4%
GRM12.3
Loan amount$599,925
Mortgage (P&I)$3,991/mo
Annual cash flow$-20,681
Cash-on-cash return-10.3%
DSCR0.57

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

← Back to listing