Home › 15 Forestdale Rd, Worcester MA 01604 › Analyze

Property Analyzer

15 Forestdale Rd, Worcester MA 01604 — $1,249,000 · 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)$20,030/yr
Cap rate1.6%
GRM19.3
Loan amount$936,750
Mortgage (P&I)$6,232/mo
Annual cash flow$-54,757
Cash-on-cash return-17.5%
DSCR0.27

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

← Back to listing