Home › 5 Claremont Street, Worcester MA 01610 › Analyze

Property Analyzer

5 Claremont Street, Worcester MA 01610 — $1,580,000 · 17 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: $30,600 (17 units)

Assumptions (edit anything)

Results

Gross scheduled income$367,200/yr
Net operating income (NOI)$201,466/yr
Cap rate12.8%
GRM4.3
Loan amount$1,185,000
Mortgage (P&I)$7,884/mo
Annual cash flow$106,860
Cash-on-cash return27.1%
DSCR2.13

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

← Back to listing