Home › 119 Woodland St, Fitchburg MA 01420 › Analyze

Property Analyzer

119 Woodland St, Fitchburg MA 01420 — $634,900 · 3 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: $4,200 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$50,400/yr
Net operating income (NOI)$20,963/yr
Cap rate3.3%
GRM12.6
Loan amount$476,175
Mortgage (P&I)$3,168/mo
Annual cash flow$-17,053
Cash-on-cash return-10.7%
DSCR0.55

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

← Back to listing