Home › 29 Tatman St, Worcester MA 01607 › Analyze
Property Analyzer
29 Tatman St, Worcester MA 01607 — $699,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
29 Tatman St, Worcester MA 01607
$699,900 · 3 units · MLS# 73490737
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%· $174,975 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$34,971/yr
Cap rate5.0%
GRM10.8
Loan amount$524,925
Mortgage (P&I)$3,492/mo
Cash invested (down + CapEx)$174,975
Annual cash flow$-6,937
Cash-on-cash return-4.0%
DSCR0.83
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.