Home › 19 Kelley Sq, Worcester MA 01610 › Analyze
Property Analyzer
19 Kelley Sq, Worcester MA 01610 — $815,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 Kelley Sq, Worcester MA 01610
$815,000 · 3 units · MLS# 73515215
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%· $203,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$33,130/yr
Cap rate4.1%
GRM12.6
Loan amount$611,250
Mortgage (P&I)$4,067/mo
Cash invested (down + CapEx)$203,750
Annual cash flow$-15,670
Cash-on-cash return-7.7%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.