Home › 9 Nixon Ave, Worcester MA 01603 › Analyze
Property Analyzer
9 Nixon Ave, Worcester MA 01603 — $479,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
9 Nixon Ave, Worcester MA 01603
$479,000 · 3 units · MLS# 73524744
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%· $119,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$38,506/yr
Cap rate8.0%
GRM7.4
Loan amount$359,250
Mortgage (P&I)$2,390/mo
Cash invested (down + CapEx)$119,750
Annual cash flow$9,825
Cash-on-cash return8.2%
DSCR1.34
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.