Home › 21 Falmouth St, Worcester MA 01607 › Analyze
Property Analyzer
21 Falmouth St, Worcester MA 01607 — $689,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
21 Falmouth St, Worcester MA 01607
$689,000 · 3 units · MLS# 73503193
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%· $172,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$35,146/yr
Cap rate5.1%
GRM10.6
Loan amount$516,750
Mortgage (P&I)$3,438/mo
Cash invested (down + CapEx)$172,250
Annual cash flow$-6,109
Cash-on-cash return-3.5%
DSCR0.85
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.