Home › 9 Caprera Rd, Worcester MA 01604 › Analyze
Property Analyzer
9 Caprera Rd, Worcester MA 01604 — $670,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
9 Caprera Rd, Worcester MA 01604
$670,000 · 3 units · MLS# 73529018
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $167,500 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$35,450/yr
Cap rate5.3%
GRM10.3
Loan amount$502,500
Mortgage (P&I)$3,343/mo
Cash invested (down + CapEx)$167,500
Annual cash flow$-4,668
Cash-on-cash return-2.8%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.