Home › 119 Woodland St, Fitchburg MA 01420 › Analyze
Property Analyzer
119 Woodland St, Fitchburg MA 01420 — $634,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
119 Woodland St, Fitchburg MA 01420
$634,900 · 3 units · MLS# 73504744
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,200 (3 units)
Acquisition & financing (one-time)
Down payment%· $158,725 down
Operating (recurring)
Results
Gross scheduled income$50,400/yr
Net operating income (NOI)$25,751/yr
Cap rate4.1%
GRM12.6
Loan amount$476,175
Mortgage (P&I)$3,168/mo
Cash invested (down + CapEx)$158,725
Annual cash flow$-12,265
Cash-on-cash return-7.7%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.