Home › 39 Woodland St, Worcester MA 01610 › Analyze
Property Analyzer
39 Woodland St, Worcester MA 01610 — $599,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
39 Woodland St, Worcester MA 01610
$599,999 · 3 units · MLS# 73496894
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%· $150,000 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$36,570/yr
Cap rate6.1%
GRM9.3
Loan amount$449,999
Mortgage (P&I)$2,994/mo
Cash invested (down + CapEx)$150,000
Annual cash flow$644
Cash-on-cash return0.4%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.