Home › 20 Cross St., Fitchburg MA 01420 › Analyze
Property Analyzer
20 Cross St., Fitchburg MA 01420 — $419,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
20 Cross St., Fitchburg MA 01420
$419,000 · 2 units · MLS# 73529530
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%· $104,750 down
Operating (recurring)
Results
Gross scheduled income$33,600/yr
Net operating income (NOI)$17,236/yr
Cap rate4.1%
GRM12.5
Loan amount$314,250
Mortgage (P&I)$2,091/mo
Cash invested (down + CapEx)$104,750
Annual cash flow$-7,853
Cash-on-cash return-7.5%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.