Home › 15 Russell St, Worcester MA 01609 › Analyze
Property Analyzer
15 Russell St, Worcester MA 01609 — $859,999 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15 Russell St, Worcester MA 01609
$859,999 · 4 units · MLS# 73512572
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $215,000 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$47,800/yr
Cap rate5.6%
GRM10.0
Loan amount$644,999
Mortgage (P&I)$4,291/mo
Cash invested (down + CapEx)$215,000
Annual cash flow$-3,694
Cash-on-cash return-1.7%
DSCR0.93
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.