Home › 74 East St, Fitchburg MA 01420 › Analyze
Property Analyzer
74 East St, Fitchburg MA 01420 — $510,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
74 East St, Fitchburg MA 01420
$510,000 · 2 units · MLS# 73523451
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%· $127,500 down
Operating (recurring)
Results
Gross scheduled income$33,600/yr
Net operating income (NOI)$15,780/yr
Cap rate3.1%
GRM15.2
Loan amount$382,500
Mortgage (P&I)$2,545/mo
Cash invested (down + CapEx)$127,500
Annual cash flow$-14,757
Cash-on-cash return-11.6%
DSCR0.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.