Home › 27 Malvern Rd, Worcester MA 01610 › Analyze
Property Analyzer
27 Malvern Rd, Worcester MA 01610 — $519,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
27 Malvern Rd, Worcester MA 01610
$519,900 · 2 units · MLS# 73529960
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $129,975 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$22,461/yr
Cap rate4.3%
GRM12.0
Loan amount$389,925
Mortgage (P&I)$2,594/mo
Cash invested (down + CapEx)$129,975
Annual cash flow$-8,669
Cash-on-cash return-6.7%
DSCR0.72
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.