Home › 16 Bellevue St, Worcester MA 01609 › Analyze
Property Analyzer
16 Bellevue St, Worcester MA 01609 — $639,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16 Bellevue St, Worcester MA 01609
$639,999 · 3 units · MLS# 73522733
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%· $160,000 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$35,930/yr
Cap rate5.6%
GRM9.9
Loan amount$479,999
Mortgage (P&I)$3,193/mo
Cash invested (down + CapEx)$160,000
Annual cash flow$-2,391
Cash-on-cash return-1.5%
DSCR0.94
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.