Home › 5 Suffield St, Worcester MA 01610 › Analyze
Property Analyzer
5 Suffield St, Worcester MA 01610 — $749,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
5 Suffield St, Worcester MA 01610
$749,000 · 3 units · MLS# 73523438
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%· $187,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$34,186/yr
Cap rate4.6%
GRM11.6
Loan amount$561,750
Mortgage (P&I)$3,737/mo
Cash invested (down + CapEx)$187,250
Annual cash flow$-10,662
Cash-on-cash return-5.7%
DSCR0.76
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.