Home › 104 1/2 Rodney St, Worcester MA 01605 › Analyze
Property Analyzer
104 1/2 Rodney St, Worcester MA 01605 — $580,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
104 1/2 Rodney St, Worcester MA 01605
$580,000 · 2 units · MLS# 73503446
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%· $145,000 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$21,500/yr
Cap rate3.7%
GRM13.4
Loan amount$435,000
Mortgage (P&I)$2,894/mo
Cash invested (down + CapEx)$145,000
Annual cash flow$-13,229
Cash-on-cash return-9.1%
DSCR0.62
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.