Home › 19 Francis St, Fitchburg MA 01420 › Analyze
Property Analyzer
19 Francis St, Fitchburg MA 01420 — $489,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
19 Francis St, Fitchburg MA 01420
$489,000 · 3 units · MLS# 73514914
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%· $122,250 down
Operating (recurring)
Results
Gross scheduled income$50,400/yr
Net operating income (NOI)$28,086/yr
Cap rate5.7%
GRM9.7
Loan amount$366,750
Mortgage (P&I)$2,440/mo
Cash invested (down + CapEx)$122,250
Annual cash flow$-1,194
Cash-on-cash return-1.0%
DSCR0.96
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.