Home › 113 May St, Worcester MA 01602 › Analyze
Property Analyzer
113 May St, Worcester MA 01602 — $589,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
113 May St, Worcester MA 01602
$589,900 · 2 units · MLS# 73510208
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $147,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$21,341/yr
Cap rate3.6%
GRM13.7
Loan amount$442,425
Mortgage (P&I)$2,943/mo
Cash invested (down + CapEx)$147,475
Annual cash flow$-13,981
Cash-on-cash return-9.5%
DSCR0.60
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.