Home › 6 Fairlawn, Burlington MA 01803 › Analyze

Property Analyzer

6 Fairlawn, Burlington MA 01803 — $1,249,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $3,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$43,200/yr
Net operating income (NOI)$6,692/yr
Cap rate0.5%
GRM28.9
Loan amount$936,750
Mortgage (P&I)$6,232/mo
Annual cash flow$-68,095
Cash-on-cash return-21.8%
DSCR0.09

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

← Back to listing