Home › 381 Summer Street, Fitchburg MA 01420 › Analyze
Property Analyzer
381 Summer Street, Fitchburg MA 01420 — $675,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
381 Summer Street, Fitchburg MA 01420
$675,000 · 2 units · MLS# 73457323
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%· $168,750 down
Operating (recurring)
Results
Gross scheduled income$33,600/yr
Net operating income (NOI)$13,140/yr
Cap rate1.9%
GRM20.1
Loan amount$506,250
Mortgage (P&I)$3,368/mo
Cash invested (down + CapEx)$168,750
Annual cash flow$-27,277
Cash-on-cash return-16.2%
DSCR0.33
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.