Home › 58-60 Ward St, Fitchburg MA 01420 › Analyze
Property Analyzer
58-60 Ward St, Fitchburg MA 01420 — $590,000 · 1 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
58-60 Ward St, Fitchburg MA 01420
$590,000 · 1 unit · MLS# 73520663
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $1,400 (1 units)
Acquisition & financing (one-time)
Down payment%· $147,500 down
Operating (recurring)
Results
Gross scheduled income$16,800/yr
Net operating income (NOI)$2,530/yr
Cap rate0.4%
GRM35.1
Loan amount$442,500
Mortgage (P&I)$2,944/mo
Cash invested (down + CapEx)$147,500
Annual cash flow$-32,798
Cash-on-cash return-22.2%
DSCR0.07
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.