Home › 145 Eastern Ave, Worcester MA 01605 › Analyze

Property Analyzer

145 Eastern Ave, Worcester MA 01605 — $695,900 · 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)$28,879/yr
Cap rate4.1%
GRM10.7
Loan amount$521,925
Mortgage (P&I)$3,472/mo
Annual cash flow$-12,790
Cash-on-cash return-7.4%
DSCR0.69

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

← Back to listing