Boston Investing | Listings

3 Lynn St, Fitchburg MA 01420 — $395,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $2,800 (2 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$33,600/yr

Net operating income (NOI)$14,413/yr

Cap rate3.6%

GRM11.8

Loan amount$296,925

Mortgage (P&I)$1,975/mo

Annual cash flow$-9,292

Cash-on-cash return-9.4%

DSCR0.61

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

Property Analyzer