Home › 3 Atlantic Avenue, Fitchburg MA 01420 › Analyze
Property Analyzer
3 Atlantic Avenue, Fitchburg MA 01420 — $614,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
3 Atlantic Avenue, Fitchburg MA 01420
$614,900 · 2 units · MLS# 73501452
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%· $153,725 down
Operating (recurring)
Results
Gross scheduled income$33,600/yr
Net operating income (NOI)$14,101/yr
Cap rate2.3%
GRM18.3
Loan amount$461,175
Mortgage (P&I)$3,068/mo
Cash invested (down + CapEx)$153,725
Annual cash flow$-22,718
Cash-on-cash return-14.8%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.