Home › 15-17 Johnson St, Fitchburg MA 01420 › Analyze
Property Analyzer
15-17 Johnson St, Fitchburg MA 01420 — $775,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15-17 Johnson St, Fitchburg MA 01420
$775,000 · 3 units · MLS# 73490360
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%· $193,750 down
Operating (recurring)
Results
Gross scheduled income$50,400/yr
Net operating income (NOI)$23,510/yr
Cap rate3.0%
GRM15.4
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Cash invested (down + CapEx)$193,750
Annual cash flow$-22,895
Cash-on-cash return-11.8%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.