Home › 156 Summer St, Fitchburg MA 01420 › Analyze
Property Analyzer
156 Summer St, Fitchburg MA 01420 — $678,675 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
156 Summer St, Fitchburg MA 01420
$678,675 · 3 units · MLS# 73465036
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%· $169,669 down
Operating (recurring)
Results
Gross scheduled income$50,400/yr
Net operating income (NOI)$25,051/yr
Cap rate3.7%
GRM13.5
Loan amount$509,006
Mortgage (P&I)$3,386/mo
Cash invested (down + CapEx)$169,669
Annual cash flow$-15,586
Cash-on-cash return-9.2%
DSCR0.62
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.