Home › 26-28 Eureka, Fitchburg MA 01420 › Analyze
Property Analyzer
26-28 Eureka, Fitchburg MA 01420 — $599,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
26-28 Eureka, Fitchburg MA 01420
$599,900 · 2 units · MLS# 73516173
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%· $149,975 down
Operating (recurring)
Results
Gross scheduled income$33,600/yr
Net operating income (NOI)$14,341/yr
Cap rate2.4%
GRM17.9
Loan amount$449,925
Mortgage (P&I)$2,993/mo
Cash invested (down + CapEx)$149,975
Annual cash flow$-21,579
Cash-on-cash return-14.4%
DSCR0.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.