Home › 58 (A B) Oliver Street, Fitchburg MA 01420 › Analyze

Property Analyzer

58 (A B) Oliver Street, Fitchburg MA 01420 — $574,888 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

58 (A B) Oliver Street, Fitchburg MA 01420
Investment Analysis

58 (A B) Oliver Street, Fitchburg MA 01420

$574,888 · 2 units · MLS# 73458836
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%· $143,722 down

Operating (recurring)

Results

Gross scheduled income$33,600/yr
Net operating income (NOI)$14,741/yr
Cap rate2.6%
GRM17.1
Loan amount$431,166
Mortgage (P&I)$2,869/mo
Cash invested (down + CapEx)$143,722
Annual cash flow$-19,682
Cash-on-cash return-13.7%
DSCR0.43

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing