Home › 920 Worcester Rd, Barre MA 01005 › Analyze

Property Analyzer

920 Worcester Rd, Barre MA 01005 — $400,000 · 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)$20,276/yr
Cap rate5.1%
GRM9.3
Loan amount$300,000
Mortgage (P&I)$1,996/mo
Annual cash flow$-3,675
Cash-on-cash return-3.7%
DSCR0.85

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

← Back to listing