Home › 128 Austin St, Worcester MA 01609 › Analyze
Property Analyzer
128 Austin St, Worcester MA 01609 — $595,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
128 Austin St, Worcester MA 01609
$595,000 · 3 units · MLS# 73529789
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%· $148,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$36,650/yr
Cap rate6.2%
GRM9.2
Loan amount$446,250
Mortgage (P&I)$2,969/mo
Cash invested (down + CapEx)$148,750
Annual cash flow$1,023
Cash-on-cash return0.7%
DSCR1.03
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.