Home › 183 Albee St, Fitchburg MA 01420 › Analyze

Property Analyzer

183 Albee St, Fitchburg MA 01420 — $565,000 · 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)$11,708/yr
Cap rate2.1%
GRM16.8
Loan amount$423,750
Mortgage (P&I)$2,819/mo
Annual cash flow$-22,123
Cash-on-cash return-15.7%
DSCR0.35

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

← Back to listing