Home › 35 May Street, Worcester MA 01610 › Analyze
Property Analyzer
35 May Street, Worcester MA 01610 — $880,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
35 May Street, Worcester MA 01610
$880,900 · 4 units · MLS# 73454524
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%· $220,225 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$47,465/yr
Cap rate5.4%
GRM10.2
Loan amount$660,675
Mortgage (P&I)$4,395/mo
Cash invested (down + CapEx)$220,225
Annual cash flow$-5,281
Cash-on-cash return-2.4%
DSCR0.90
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.