Zip Code 01608 — Worcester, MA
🟢STRONG— excellent cash flow marketCap Rate
8.7%
Monthly Cash Flow
+$372
Median Home Price
$190,578
DSCR
1.37
🏠 Fair Market Rents
- Studio
- $1,290/mo
- 1 Bedroom
- $1,300/mo
- 2 Bedroom
- $1,670/mo
- 3 Bedroom
- $2,020/mo
- 4 Bedroom
- $2,220/mo
📊 Investment Metrics
- Cap Rate
- 8.7%
- Cash-on-Cash Return
- 10.2%
- Price-to-Rent Ratio
- 7.9
- 1% Rule
- 1.06%
- Gross Rent Multiplier
- 7.9
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →