Home › 145 Eastern Ave, Worcester MA 01605 › Analyze
Property Analyzer
145 Eastern Ave, Worcester MA 01605 — $695,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
145 Eastern Ave, Worcester MA 01605
$695,900 · 3 units · MLS# 73481325
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%· $173,975 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$35,035/yr
Cap rate5.0%
GRM10.7
Loan amount$521,925
Mortgage (P&I)$3,472/mo
Cash invested (down + CapEx)$173,975
Annual cash flow$-6,634
Cash-on-cash return-3.8%
DSCR0.84
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.