Home › 115 Beech, Fitchburg MA 01420 › Analyze

Property Analyzer

115 Beech, Fitchburg MA 01420 — $629,000 · 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)$21,058/yr
Cap rate3.3%
GRM12.5
Loan amount$471,750
Mortgage (P&I)$3,139/mo
Annual cash flow$-16,605
Cash-on-cash return-10.6%
DSCR0.56

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

← Back to listing