Home › 115 Beech, Fitchburg MA 01420 › Analyze
Property Analyzer
115 Beech, Fitchburg MA 01420 — $629,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
115 Beech, Fitchburg MA 01420
$629,000 · 3 units · MLS# 73503338
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%· $157,250 down
Operating (recurring)
Results
Gross scheduled income$50,400/yr
Net operating income (NOI)$25,846/yr
Cap rate4.1%
GRM12.5
Loan amount$471,750
Mortgage (P&I)$3,139/mo
Cash invested (down + CapEx)$157,250
Annual cash flow$-11,817
Cash-on-cash return-7.5%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.