Home › 3 Atlantic Avenue, Fitchburg MA 01420 › Analyze

Property Analyzer

3 Atlantic Avenue, Fitchburg MA 01420 — $614,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $2,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$33,600/yr
Net operating income (NOI)$10,909/yr
Cap rate1.8%
GRM18.3
Loan amount$461,175
Mortgage (P&I)$3,068/mo
Annual cash flow$-25,910
Cash-on-cash return-16.9%
DSCR0.30

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing