Home › 205 Woodland St, Fitchburg MA 01420 › Analyze

Property Analyzer

205 Woodland St, Fitchburg MA 01420 — $510,000 · 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)$12,588/yr
Cap rate2.5%
GRM15.2
Loan amount$382,500
Mortgage (P&I)$2,545/mo
Annual cash flow$-17,949
Cash-on-cash return-14.1%
DSCR0.41

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

← Back to listing