Home › 29 Cambridge St, Worcester MA 01603 › Analyze
Property Analyzer
29 Cambridge St, Worcester MA 01603 — $589,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
29 Cambridge St, Worcester MA 01603
$589,000 · 3 units · MLS# 73503777
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%· $147,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$36,746/yr
Cap rate6.2%
GRM9.1
Loan amount$441,750
Mortgage (P&I)$2,939/mo
Cash invested (down + CapEx)$147,250
Annual cash flow$1,478
Cash-on-cash return1.0%
DSCR1.04
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.