Home › 5 Loring St, Worcester MA 01606 › Analyze
Property Analyzer
5 Loring St, Worcester MA 01606 — $549,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
5 Loring St, Worcester MA 01606
$549,900 · 2 units · MLS# 73529247
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%· $137,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$21,981/yr
Cap rate4.0%
GRM12.7
Loan amount$412,425
Mortgage (P&I)$2,744/mo
Cash invested (down + CapEx)$137,475
Annual cash flow$-10,945
Cash-on-cash return-8.0%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.