Home › 60 Fruit Street, Worcester MA 01609 › Analyze
Property Analyzer
60 Fruit Street, Worcester MA 01609 — $750,000 · 0 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
60 Fruit Street, Worcester MA 01609
$750,000 · 2 units · MLS# 73463084
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%· $187,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$18,780/yr
Cap rate2.5%
GRM17.4
Loan amount$562,500
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,500
Annual cash flow$-26,128
Cash-on-cash return-13.9%
DSCR0.42
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.