Home › 70 Myrtle Ave, Fitchburg MA 01420 › Analyze
Property Analyzer
70 Myrtle Ave, Fitchburg MA 01420 — $699,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
70 Myrtle Ave, Fitchburg MA 01420
$699,900 · 4 units · MLS# 73517139
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%· $174,975 down
Operating (recurring)
Results
Gross scheduled income$67,200/yr
Net operating income (NOI)$36,681/yr
Cap rate5.2%
GRM10.4
Loan amount$524,925
Mortgage (P&I)$3,492/mo
Cash invested (down + CapEx)$174,975
Annual cash flow$-5,227
Cash-on-cash return-3.0%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.