Home › 329 Beech Street, Fitchburg MA 01420 › Analyze
Property Analyzer
329 Beech Street, Fitchburg MA 01420 — $579,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
329 Beech Street, Fitchburg MA 01420
$579,000 · 2 units · MLS# 73518635
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%· $144,750 down
Operating (recurring)
Results
Gross scheduled income$33,600/yr
Net operating income (NOI)$14,676/yr
Cap rate2.5%
GRM17.2
Loan amount$434,250
Mortgage (P&I)$2,889/mo
Cash invested (down + CapEx)$144,750
Annual cash flow$-19,993
Cash-on-cash return-13.8%
DSCR0.42
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.