Home › 57 E Central St, Worcester MA 01605 › Analyze
Property Analyzer
57 E Central St, Worcester MA 01605 — $625,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
57 E Central St, Worcester MA 01605
$625,000 · 3 units · MLS# 73530943
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%· $156,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$36,170/yr
Cap rate5.8%
GRM9.6
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Cash invested (down + CapEx)$156,250
Annual cash flow$-1,253
Cash-on-cash return-0.8%
DSCR0.97
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.