Home › 40 Edwards St, Fitchburg MA 01420 › Analyze
Property Analyzer
40 Edwards St, Fitchburg MA 01420 — $670,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
40 Edwards St, Fitchburg MA 01420
$670,000 · 3 units · MLS# 73528118
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%· $167,500 down
Operating (recurring)
Results
Gross scheduled income$50,400/yr
Net operating income (NOI)$25,190/yr
Cap rate3.8%
GRM13.3
Loan amount$502,500
Mortgage (P&I)$3,343/mo
Cash invested (down + CapEx)$167,500
Annual cash flow$-14,928
Cash-on-cash return-8.9%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.