Home › 6 Fairlawn, Burlington MA 01803 › Analyze
Property Analyzer
6 Fairlawn, Burlington MA 01803 — $1,249,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6 Fairlawn, Burlington MA 01803
$1,249,000 · 2 units · MLS# 73511278
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $312,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$10,796/yr
Cap rate0.9%
GRM28.9
Loan amount$936,750
Mortgage (P&I)$6,232/mo
Cash invested (down + CapEx)$312,250
Annual cash flow$-63,991
Cash-on-cash return-20.5%
DSCR0.14
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.