Home › 14-14 1/2 Hacker St, Worcester MA 01603 › Analyze
Property Analyzer
14-14 1/2 Hacker St, Worcester MA 01603 — $899,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
14-14 1/2 Hacker St, Worcester MA 01603
$899,000 · 4 units · MLS# 73491009
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%· $224,750 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$47,176/yr
Cap rate5.2%
GRM10.4
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Cash invested (down + CapEx)$224,750
Annual cash flow$-6,654
Cash-on-cash return-3.0%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.