Home › 191 High St, Fitchburg MA 01420 › Analyze
Property Analyzer
191 High St, Fitchburg MA 01420 — $384,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
191 High St, Fitchburg MA 01420
$384,900 · 2 units · MLS# 73524792
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%· $96,225 down
Operating (recurring)
Results
Gross scheduled income$33,600/yr
Net operating income (NOI)$17,781/yr
Cap rate4.6%
GRM11.5
Loan amount$288,675
Mortgage (P&I)$1,921/mo
Cash invested (down + CapEx)$96,225
Annual cash flow$-5,266
Cash-on-cash return-5.5%
DSCR0.77
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.