Home › 12 Crown St., Worcester MA 01609 › Analyze
Property Analyzer
12 Crown St., Worcester MA 01609 — $675,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
12 Crown St., Worcester MA 01609
$675,000 · 2 units · MLS# 73518375
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%· $168,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$19,980/yr
Cap rate3.0%
GRM15.6
Loan amount$506,250
Mortgage (P&I)$3,368/mo
Cash invested (down + CapEx)$168,750
Annual cash flow$-20,437
Cash-on-cash return-12.1%
DSCR0.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.