Home › 436 Franklin, Fitchburg MA 01420 › Analyze
Property Analyzer
436 Franklin, Fitchburg MA 01420 — $665,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
436 Franklin, Fitchburg MA 01420
$665,000 · 4 units · MLS# 73522508
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,600 (4 units)
Acquisition & financing (one-time)
Down payment%· $166,250 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$37,240/yr
Cap rate5.6%
GRM9.9
Loan amount$498,750
Mortgage (P&I)$3,318/mo
Cash invested (down + CapEx)$166,250
Annual cash flow$-2,578
Cash-on-cash return-1.6%
DSCR0.94
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.