Home › 16 Doane Street, Worcester MA 01607 › Analyze
Property Analyzer
16 Doane Street, Worcester MA 01607 — $679,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16 Doane Street, Worcester MA 01607
$679,900 · 3 units · MLS# 73525702
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%· $169,975 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$35,291/yr
Cap rate5.2%
GRM10.5
Loan amount$509,925
Mortgage (P&I)$3,393/mo
Cash invested (down + CapEx)$169,975
Annual cash flow$-5,420
Cash-on-cash return-3.2%
DSCR0.87
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.