Home › 183 Albee St, Fitchburg MA 01420 › Analyze
Property Analyzer
183 Albee St, Fitchburg MA 01420 — $565,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
183 Albee St, Fitchburg MA 01420
$565,000 · 2 units · MLS# 73521402
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%· $141,250 down
Operating (recurring)
Results
Gross scheduled income$33,600/yr
Net operating income (NOI)$14,900/yr
Cap rate2.6%
GRM16.8
Loan amount$423,750
Mortgage (P&I)$2,819/mo
Cash invested (down + CapEx)$141,250
Annual cash flow$-18,931
Cash-on-cash return-13.4%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.