Home › 122 Laurel St, Fitchburg MA 01420 › Analyze
Property Analyzer
122 Laurel St, Fitchburg MA 01420 — $950,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
122 Laurel St, Fitchburg MA 01420
$950,000 · 6 units · MLS# 73470736
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $8,400 (6 units)
Acquisition & financing (one-time)
Down payment%· $237,500 down
Operating (recurring)
Results
Gross scheduled income$100,800/yr
Net operating income (NOI)$56,620/yr
Cap rate6.0%
GRM9.4
Loan amount$712,500
Mortgage (P&I)$4,740/mo
Cash invested (down + CapEx)$237,500
Annual cash flow$-263
Cash-on-cash return-0.1%
DSCR1.00
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.