Home › 3 Chelsea St, Worcester MA 01610 › Analyze
Property Analyzer
3 Chelsea St, Worcester MA 01610 — $950,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
3 Chelsea St, Worcester MA 01610
$950,000 · 7 units · MLS# 73516009
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,600 (7 units)
Acquisition & financing (one-time)
Down payment%· $237,500 down
Operating (recurring)
Results
Gross scheduled income$151,200/yr
Net operating income (NOI)$92,530/yr
Cap rate9.7%
GRM6.3
Loan amount$712,500
Mortgage (P&I)$4,740/mo
Cash invested (down + CapEx)$237,500
Annual cash flow$35,647
Cash-on-cash return15.0%
DSCR1.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.