Home › 27 Malvern Rd, Worcester MA 01610 › Analyze

Property Analyzer

27 Malvern Rd, Worcester MA 01610 — $519,900 · 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)$18,357/yr
Cap rate3.5%
GRM12.0
Loan amount$389,925
Mortgage (P&I)$2,594/mo
Annual cash flow$-12,773
Cash-on-cash return-9.8%
DSCR0.59

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

← Back to listing