Home › 72-74 Mason St, Worcester MA 01610 › Analyze
Property Analyzer
72-74 Mason St, Worcester MA 01610 — $720,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
72-74 Mason St, Worcester MA 01610
$720,000 · 3 units · MLS# 73515847
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%· $180,000 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$34,650/yr
Cap rate4.8%
GRM11.1
Loan amount$540,000
Mortgage (P&I)$3,593/mo
Cash invested (down + CapEx)$180,000
Annual cash flow$-8,462
Cash-on-cash return-4.7%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.