Home › 35 Maple Street, Fitchburg MA 01420 › Analyze
Property Analyzer
35 Maple Street, Fitchburg MA 01420 — $550,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
35 Maple Street, Fitchburg MA 01420
$550,000 · 3 units · MLS# 73525978
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%· $137,500 down
Operating (recurring)
Results
Gross scheduled income$50,400/yr
Net operating income (NOI)$27,110/yr
Cap rate4.9%
GRM10.9
Loan amount$412,500
Mortgage (P&I)$2,744/mo
Cash invested (down + CapEx)$137,500
Annual cash flow$-5,822
Cash-on-cash return-4.2%
DSCR0.82
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.