Home › 5 Claremont Street, Worcester MA 01610 › Analyze
Property Analyzer
5 Claremont Street, Worcester MA 01610 — $1,580,000 · 17 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
5 Claremont Street, Worcester MA 01610
$1,580,000 · 17 units · MLS# 73514871
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $30,600 (17 units)
Acquisition & financing (one-time)
Down payment%· $395,000 down
Operating (recurring)
Results
Gross scheduled income$367,200/yr
Net operating income (NOI)$236,350/yr
Cap rate15.0%
GRM4.3
Loan amount$1,185,000
Mortgage (P&I)$7,884/mo
Cash invested (down + CapEx)$395,000
Annual cash flow$141,744
Cash-on-cash return35.9%
DSCR2.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.