Home › 32 Mount Globe St, Fitchburg MA 01420 › Analyze
Property Analyzer
32 Mount Globe St, Fitchburg MA 01420 — $549,999 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
32 Mount Globe St, Fitchburg MA 01420
$549,999 · 4 units · MLS# 73520678
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%· $137,500 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$39,080/yr
Cap rate7.1%
GRM8.2
Loan amount$412,499
Mortgage (P&I)$2,744/mo
Cash invested (down + CapEx)$137,500
Annual cash flow$6,148
Cash-on-cash return4.5%
DSCR1.19
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.