Home › 15 Forestdale Rd, Worcester MA 01604 › Analyze
Property Analyzer
15 Forestdale Rd, Worcester MA 01604 — $1,249,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15 Forestdale Rd, Worcester MA 01604
$1,249,000 · 3 units · MLS# 73518697
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%· $312,250 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$26,186/yr
Cap rate2.1%
GRM19.3
Loan amount$936,750
Mortgage (P&I)$6,232/mo
Cash invested (down + CapEx)$312,250
Annual cash flow$-48,601
Cash-on-cash return-15.6%
DSCR0.35
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.