Home › 381 Summer Street, Fitchburg MA 01420 › Analyze

Property Analyzer

381 Summer Street, Fitchburg MA 01420 — $675,000 · 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)$9,948/yr
Cap rate1.5%
GRM20.1
Loan amount$506,250
Mortgage (P&I)$3,368/mo
Annual cash flow$-30,469
Cash-on-cash return-18.1%
DSCR0.25

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

← Back to listing