Home › 64 Fairmont Ave, Worcester MA 01604 › Analyze
Property Analyzer
64 Fairmont Ave, Worcester MA 01604 — $350,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
64 Fairmont Ave, Worcester MA 01604
$350,000 · 2 units · MLS# 73527883
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%· $87,500 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$25,180/yr
Cap rate7.2%
GRM8.1
Loan amount$262,500
Mortgage (P&I)$1,746/mo
Cash invested (down + CapEx)$87,500
Annual cash flow$4,223
Cash-on-cash return4.8%
DSCR1.20
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.