Home › 1260 Grafton St, Worcester MA 01604 › Analyze
Property Analyzer
1260 Grafton St, Worcester MA 01604 — $609,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1260 Grafton St, Worcester MA 01604
$609,900 · 3 units · MLS# 73490459
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%· $152,475 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$36,411/yr
Cap rate6.0%
GRM9.4
Loan amount$457,425
Mortgage (P&I)$3,043/mo
Cash invested (down + CapEx)$152,475
Annual cash flow$-108
Cash-on-cash return-0.1%
DSCR1.00
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.