Home › 56 Cohasset St, Worcester MA 01604 › Analyze
Property Analyzer
56 Cohasset St, Worcester MA 01604 — $985,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
56 Cohasset St, Worcester MA 01604
$985,000 · 3 units · MLS# 73495756
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%· $246,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$30,410/yr
Cap rate3.1%
GRM15.2
Loan amount$738,750
Mortgage (P&I)$4,915/mo
Cash invested (down + CapEx)$246,250
Annual cash flow$-28,569
Cash-on-cash return-11.6%
DSCR0.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.