Home › 1 Summerhill Avenue, Worcester MA 01606 › Analyze
Property Analyzer
1 Summerhill Avenue, Worcester MA 01606 — $599,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1 Summerhill Avenue, Worcester MA 01606
$599,900 · 3 units · MLS# 73522743
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%· $149,975 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$36,571/yr
Cap rate6.1%
GRM9.3
Loan amount$449,925
Mortgage (P&I)$2,993/mo
Cash invested (down + CapEx)$149,975
Annual cash flow$651
Cash-on-cash return0.4%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.