Home › 44 Winter St, Fitchburg MA 01420 › Analyze

Property Analyzer

44 Winter St, Fitchburg MA 01420 — $1,275,000 · 7 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: $9,800 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$117,600/yr
Net operating income (NOI)$52,218/yr
Cap rate4.1%
GRM10.8
Loan amount$956,250
Mortgage (P&I)$6,362/mo
Annual cash flow$-24,125
Cash-on-cash return-7.6%
DSCR0.68

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

← Back to listing