Home › 24 Lawrence St, Fitchburg MA 01420 › Analyze
Property Analyzer
24 Lawrence St, Fitchburg MA 01420 — $365,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 Lawrence St, Fitchburg MA 01420
$365,000 · 2 units · MLS# 73515594
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $2,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $91,250 down
Operating (recurring)
Results
Gross scheduled income$33,600/yr
Net operating income (NOI)$18,100/yr
Cap rate5.0%
GRM10.9
Loan amount$273,750
Mortgage (P&I)$1,821/mo
Cash invested (down + CapEx)$91,250
Annual cash flow$-3,755
Cash-on-cash return-4.1%
DSCR0.83
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.